Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.57% first-year return on $153k initial cash invested.
1.57%
Cash On Cash
6.91%
Cap Rate
1.16
DSCR
$6,704
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$6,704
Total Expenses
$6,504
Mortgage P&I
43%
$2,908
Property Taxes
3%
$176
Home Insurance
3%
$202
HOA
0%
$0
Property Management
15%
$1,006
CapEx
4%
$268
Vacancy
0%
$0
Maintenance
4%
$268
Other
25%
$1,676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Resort-Style Wellness Home | Htd Pool, Spa, Sauna | $8,699 | $572 | 5 | 3 | 0.07 mi |
Saguaro Retreat: Heated Pool, Sauna, Spa, Golf, Pool Table, Msg Chair,Sleeps 12 | $9,642 | $634 | 5 | 3 | 0.19 mi |
Heated/Cooled Pool: Spacious Mesa Home Near Golf! | $5,551 | $365 | 5 | 3 | 0.28 mi |
Red Mountain Family Fun:Pool + Spa + Putting Green | $5,764 | $379 | 5 | 3 | 0.46 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