Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.19% first-year return on $289k initial cash invested.
-24.19%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$3,242
Rent
-$5,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1290k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$289k
Downpayment
20%
$258k
Closing costs
1%
$12,900
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$9,066
Mortgage P&I
203%
$6,565
Property Taxes
12%
$390
Home Insurance
14%
$452
HOA
3%
$103
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sweet Home Arizona | $3,011 | $101 | 3 | 2.5 | 0.32 mi |
Golf Course Home w/ Sunset Views in Seville! | $4,263 | $143 | 3 | 2.5 | 0.42 mi |
*Special Winter Rate* Resort Yard & Golf/Mtn. View | $4,322 | $145 | 3 | 2 | 0.43 mi |
Heated Pool Gilbert Home! 30 Night Min | $7,273 | $244 | 3 | 2 | 0.54 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