Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.71% first-year return on $107k initial cash invested.
-3.71%
Cash On Cash
5.44%
Cap Rate
0.92
DSCR
$3,997
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,997
Total Expenses
$4,329
Mortgage P&I
53%
$2,099
Property Taxes
3%
$121
Home Insurance
4%
$149
HOA
1%
$41
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gilbert Family Home: Games, Private Pool & Patio! | $3,682 | $178 | 3 | 2 | 0.21 mi |
Open 3BR Home with Study & Large Backyard | $3,930 | $190 | 3 | 2 | 0.44 mi |
Stunning Gilbert Golf Course Home. Sleeps 8 | $8,149 | $394 | 3 | 2 | 0.47 mi |
Golf/Hiking/Biking, Gas Fire Pit, 30 Day Min | $7,363 | $356 | 3 | 2 | 0.48 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