Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.3% first-year return on $96,498 initial cash invested.
-0.3%
Cash On Cash
6.33%
Cap Rate
1.07
DSCR
$3,904
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,498
Downpayment
20%
$74,760
Closing costs
1%
$3,738
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$3,928
Mortgage P&I
47%
$1,840
Property Taxes
2%
$83
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Designer's Work! Private with FREE Heated Pool | $6,055 | $252 | 3 | 2 | 0.14 mi |
3 bed/2 bath home with pool, hot tub & fire pit! | $6,031 | $251 | 3 | 2 | 0.2 mi |
8th Hole Condo near Phoenix Area | $2,042 | $85 | 3 | 2 | 0.26 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