Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.45% first-year return on $171k initial cash invested.
-8.45%
Cash On Cash
4.27%
Cap Rate
0.72
DSCR
$5,283
Rent
-$1,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$6,489
Mortgage P&I
68%
$3,591
Property Taxes
2%
$107
Home Insurance
5%
$256
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Old Town Mid-Century Family Oasis + Game Room | $4,176 | $208 | 3 | 2 | 0 mi |
Palms In Paradise - Hot Tub & Pool | $5,480 | $273 | 3 | 2 | 0.01 mi |
BLUE CASA Golf Putt Putt, Ping Pong, Foosball | $5,360 | $267 | 3 | 2.5 | 0.76 mi |
Near Old Town Scottsdale | Private pool | Golf | $6,143 | $306 | 3 | 2 | 0.03 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