Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.72% first-year return on $325k initial cash invested.
-22.72%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$4,911
Rent
-$6,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$287k
Closing costs
1%
$14,337
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,911
Total Expenses
$11,067
Mortgage P&I
149%
$7,296
Property Taxes
17%
$829
Home Insurance
11%
$523
HOA
1%
$62
Property Management
15%
$737
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,228
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gorgeous Private Luxury Home City & Mountain views | $5,188 | $328 | 4 | 2.5 | 0.3 mi |
Foothills Hilltop • Pool • Spa • Gym • 360° Views | $13,808 | $873 | 5 | 4 | 0.3 mi |
Luxury Foothills Estate • Heated Pool, Spa & Views | $12,606 | $797 | 5 | 4 | 0.47 mi |
Home in Catalina Foothills | $2,610 | $165 | 3 | 2.5 | 0.28 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