Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $102k initial cash invested.
-10.71%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$2,413
Rent
-$911
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,400
Closing costs
1%
$3,720
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,413
Total Expenses
$3,324
Mortgage P&I
76%
$1,834
Property Taxes
6%
$136
Home Insurance
5%
$130
HOA
3%
$65
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$603
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
5 star GREAT Home away, mins to downtown/stadium | $3,134 | $224 | 4 | 2 | 0.31 mi |
Phoenix Vacation Rental ~ 1 Mi Aguila Golf Course | $2,896 | $207 | 3 | 2 | 0.28 mi |
Modern Comfort Home in the Desired Location! | $2,309 | $165 | 3 | 2 | 0.65 mi |
Perfect Home for extended stays! with Pool! | $2,588 | $185 | 3 | 2 | 0.72 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