Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.37% first-year return on $139k initial cash invested.
-9.37%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$4,199
Rent
-$1,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,199
Total Expenses
$5,288
Mortgage P&I
65%
$2,742
Property Taxes
5%
$221
Home Insurance
5%
$192
HOA
3%
$117
Property Management
15%
$630
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,050
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Poolside Paradise : Beautiful 4 bd Home in Peoria | $6,877 | $314 | 4 | 2 | 2.17 mi |
3 Bedroom home with private pool and hot tub in Trilogy of Vistancia. | $3,548 | $162 | 3 | 2 | 0.59 mi |
Relaxing poolside getaway | $6,263 | $286 | 3 | 2 | 1.31 mi |
Resort style living in Vistancia, Peoria, AZ | $3,526 | $161 | 3 | 2 | 1.51 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality