Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.19% first-year return on $78,150 initial cash invested.
-15.19%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$1,865
Rent
-$989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$1,865
Total Expenses
$2,854
Mortgage P&I
83%
$1,555
Property Taxes
3%
$57
Home Insurance
6%
$110
HOA
13%
$236
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Paradise Valley/North Scottsdale, Townhouse w/Pool | $1,854 | $115 | 2 | 2 | 0.03 mi |
Great N. Phoenix 2/2 Townhome | $1,838 | $114 | 2 | 2 | 0.09 mi |
Phoenix Home w / Arizona Great Room | $3,547 | $220 | 2 | 2 | 0.67 mi |
Charming Townhouse with pool | $2,321 | $144 | 2 | 1.5 | 0.21 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