Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.01% first-year return on $106k initial cash invested.
0.01%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$4,426
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,426
Total Expenses
$4,425
Mortgage P&I
47%
$2,073
Property Taxes
2%
$81
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Phoenix's Best Getaway: Heated Pool & Ping Pong | $5,874 | $272 | 3 | 2 | 0.2 mi |
Simple, comfy 3BR close to it all! | $4,341 | $201 | 3 | 2 | 0.27 mi |
[The Sonoran Sun] Centrally Located w/ Pool | $3,995 | $185 | 3 | 2 | 0.3 mi |
Paradise! 3BR/2BA w/HTub & BBQ | $4,924 | $228 | 3 | 2 | 0.32 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