Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.76% first-year return on $118k initial cash invested.
-6.76%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$3,472
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,472
Total Expenses
$4,138
Mortgage P&I
64%
$2,217
Property Taxes
3%
$97
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Affordable 8 bed, Perfect For Workers/Families | $3,405 | $193 | 4 | 2 | 0.35 mi |
Sunny Glendale Getaway Near Westgate & Peoria | $4,446 | $252 | 4 | 2 | 0.42 mi |
Dip in the Desert | $3,969 | $225 | 4 | 2 | 0.45 mi |
Well come to Phoenix home. A mile to ASU west. | $2,576 | $146 | 4 | 2 | 0.74 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