Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.79% first-year return on $150k initial cash invested.
-11.79%
Cash On Cash
3.19%
Cap Rate
0.55
DSCR
$3,662
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,662
Total Expenses
$5,135
Mortgage P&I
80%
$2,922
Property Taxes
5%
$166
Home Insurance
6%
$210
HOA
2%
$80
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Arizona Getaway in the Heart of Gilbert! | $3,197 | $146 | 3 | 2.5 | 0.24 mi |
Bella Vista l Family Friendly Gilbert Escape | $3,307 | $151 | 4 | 2 | 0.63 mi |
Free Heated Pool | HotTub | Golf | Pool Table | $13,381 | $611 | 5 | 3 | 0.53 mi |
Cozy & Spacious 3BR Pet Friendly near SanTan Mall | $5,825 | $266 | 3 | 2 | 0.48 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