Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $139k initial cash invested.
-8.16%
Cash On Cash
4.02%
Cap Rate
0.7
DSCR
$4,276
Rent
-$949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,276
Total Expenses
$5,225
Mortgage P&I
61%
$2,621
Property Taxes
7%
$280
Home Insurance
4%
$192
HOA
2%
$80
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Relaxing Home in Goodyear | $3,828 | $203 | 4 | 3 | 0.75 mi |
Newly renovated with fully fenced backyard | $3,413 | $181 | 4 | 3 | 0.76 mi |
Private Pool, Family Vacation, Baseball, Golf | $5,940 | $315 | 4 | 2.5 | 0.21 mi |
Perfect For Spring Training | Roomy Goodyear Home | $4,205 | $223 | 4 | 3.5 | 0.31 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