Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.39% first-year return on $145k initial cash invested.
-2.39%
Cash On Cash
5.73%
Cap Rate
0.98
DSCR
$5,788
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,788
Total Expenses
$6,076
Mortgage P&I
48%
$2,800
Property Taxes
4%
$215
Home Insurance
3%
$201
HOA
1%
$81
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,447
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR desert home with game tables & office | $4,791 | $250 | 4 | 2 | 0.15 mi |
Upgraded retreat-pool -renovated 4bed 2 bath | $5,174 | $270 | 4 | 2 | 0.47 mi |
Arrowhead 4BR 2Bath Home In Great Neighborhood! | $2,759 | $144 | 4 | 2 | 0.59 mi |
New Family & Pet Friendly Villa, Heated Pool | $5,998 | $313 | 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