Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $197k initial cash invested.
-16.5%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$4,143
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,143
Total Expenses
$6,857
Mortgage P&I
102%
$4,206
Property Taxes
7%
$304
Home Insurance
8%
$313
HOA
1%
$45
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxury Flagstaff Grand Canyon house Golf view, A/C 3 bed,3bath QUIET Top Rated. | $5,125 | $337 | 3 | 3 | 0.16 mi |
Stunning 3BR Golf Course View | Fireplace | $4,669 | $307 | 3 | 3 | 0.59 mi |
Cypress Point Lodge-Serenity in the Pines | $5,642 | $371 | 3 | 3 | 0.61 mi |
Aspen Pines – Golf-Course Living | Mt Views | $4,715 | $310 | 3 | 2.5 | 0.01 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