Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.25% first-year return on $221k initial cash invested.
-11.25%
Cash On Cash
3.24%
Cap Rate
0.58
DSCR
$6,065
Rent
-$2,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$938k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$188k
Closing costs
1%
$9,382
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,065
Total Expenses
$8,138
Mortgage P&I
72%
$4,363
Property Taxes
9%
$516
Home Insurance
6%
$339
HOA
0%
$8
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,516
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stunning oasis, spectacular hiking, golf, views & more in Catalina Foothills! | $14,410 | $1,008 | 4 | 3.5 | 0.66 mi |
Private Contemporary Home w/ Mountain Views | $5,718 | $400 | 3 | 2 | 0.01 mi |
3-Bed, 3-Bath Tucson Home: Spacious, Sunny, Outdoor Living in Catalina Foothills | $3,603 | $252 | 3 | 3 | 0.21 mi |
Foothills | private sports court | pool | spa! | $9,921 | $694 | 3 | 3 | 0.22 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