Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $232k initial cash invested.
-17.62%
Cash On Cash
1.92%
Cap Rate
0.33
DSCR
$4,163
Rent
-$3,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$990k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$198k
Closing costs
1%
$9,900
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,163
Total Expenses
$7,569
Mortgage P&I
116%
$4,821
Property Taxes
9%
$355
Home Insurance
8%
$346
HOA
1%
$48
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Family Home w/ Pool | $4,837 | $284 | 4 | 3 | 0.51 mi |
Bright & Peaceful Home *Mins to Mayo Clinic | $3,764 | $221 | 4 | 2.5 | 0.47 mi |
Patio & Fire Pit: Family Retreat in Cave Creek! | $5,894 | $346 | 3 | 2 | 0.23 mi |
PVT HTD Pool, Near Hiking, Pool Table + FREE Golf! | $4,872 | $286 | 3 | 2 | 0.36 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