Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.64% first-year return on $76,911 initial cash invested.
-3.64%
Cash On Cash
5.52%
Cap Rate
0.92
DSCR
$2,844
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,911
Downpayment
20%
$61,820
Closing costs
1%
$3,091
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,844
Total Expenses
$3,077
Mortgage P&I
54%
$1,541
Property Taxes
2%
$62
Home Insurance
4%
$108
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful home Del Webb Dove Mountain Marana Az. | $3,248 | $181 | 2 | 2 | 6.36 mi |
Secluded Marana Home w/ Viewing Decks + Privacy! | $3,033 | $169 | 2 | 1 | 4.51 mi |
Dove Mountain Retreat | $2,943 | $164 | 3 | 2 | 5.95 mi |
Mountain House - Dove Mt Oasis | $4,684 | $261 | 3 | 2 | 5.95 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