Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.49% first-year return on $151k initial cash invested.
-14.49%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,232
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,044
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,232
Total Expenses
$5,054
Mortgage P&I
91%
$2,947
Property Taxes
9%
$279
Home Insurance
7%
$215
HOA
2%
$62
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and Serene Family Private House - Pet Frienly | $4,331 | $226 | 4 | 2 | 1.37 mi |
Stunning 4 bedroom home- 15 min to DT prescott | $3,545 | $185 | 4 | 2 | 1.41 mi |
Cozy Cul-de-Sac Retreat | $3,009 | $157 | 3 | 2 | 0.47 mi |
Discounted home - newer home that's beautifully furnished | $3,986 | $208 | 3 | 2 | 0.54 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