Unlock all features! Tap here to upgrade
3962 VIA PALMA DE CRISTO --, Sierra Vista, AZ 85650
3 beds • 2 baths • 2469 sqft
$525,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.79% first-year return on $128k initial cash invested.
-13.79%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$2,994
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $4,469 expenses = $1,475 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,255
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,994
Total Expenses
$4,469
Mortgage P&I
88%
$2,633
Property Taxes
7%
$210
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748