Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.01% first-year return on $366k initial cash invested.
-25.01%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$4,424
Rent
-$7,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$366k
Downpayment
20%
$332k
Closing costs
1%
$16,580
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,424
Total Expenses
$12,055
Mortgage P&I
187%
$8,275
Property Taxes
13%
$588
Home Insurance
13%
$578
HOA
11%
$490
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 |
|---|---|---|---|---|---|
Zebra Ranch 3-BR House | Mtn View•Trails•Spa•Rqt Bal | $5,125 | $351 | 3 | 2.5 | 2.73 mi |
Discover Prescott from This Charming Cottage & Horse Property | $1,445 | $99 | 3 | 2.5 | 3.66 mi |
Hot Tub | King Bed | Serenity Retreat | $5,782 | $396 | 3 | 2 | 0.44 mi |
Beat the Valley heat! AVAILABLE AUGUST THROUGH MID-OCTOBER only. 30-day min. | $1,679 | $115 | 3 | 2 | 1.94 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