Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.69% first-year return on $132k initial cash invested.
-6.69%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$4,131
Rent
-$737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,131
Total Expenses
$4,868
Mortgage P&I
62%
$2,568
Property Taxes
3%
$137
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Glendale: Heated Pool~Golf~Games~Westgate~Pets | $6,370 | $308 | 4 | 2 | 0.23 mi |
Getaway Gem - Pool Grill n Lush Backyard | $3,909 | $189 | 4 | 2.5 | 0.48 mi |
Spacious Resort like 4-bedroom House with fitness room, pool,BBQ- huge backyard | $5,233 | $253 | 4 | 2.5 | 0.6 mi |
3 Bedroom by Banner Thunderbird | $2,585 | $125 | 3 | 2 | 0.17 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