Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $274k initial cash invested.
-14.18%
Cash On Cash
2.95%
Cap Rate
0.5
DSCR
$6,774
Rent
-$3,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1190k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$274k
Downpayment
20%
$238k
Closing costs
1%
$11,900
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,774
Total Expenses
$10,010
Mortgage P&I
87%
$5,893
Property Taxes
5%
$357
Home Insurance
6%
$416
HOA
1%
$92
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,694
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Lake House :Heated Pool, Heated Spa, & Pontoon use included. | $9,689 | $601 | 4 | 3 | 0.23 mi |
Lux AZ Lake House | Dock, Pool & Game Room | $10,672 | $662 | 4 | 3 | 0.26 mi |
Amazing! 4BR Waterfront Heated Pool-Spa + Boat | $8,447 | $524 | 4 | 3 | 0.29 mi |
“Casa EnLago” Free Heated Pool, Boating, Fishing! | $8,093 | $502 | 4 | 3 | 0.32 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