Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $79,137 initial cash invested.
-12.66%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$2,014
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,137
Downpayment
20%
$63,940
Closing costs
1%
$3,197
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,014
Total Expenses
$2,849
Mortgage P&I
78%
$1,578
Property Taxes
9%
$189
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$302
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$504
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Saguaro National Park - Desert Solitaire Casita | $1,377 | $73 | 2 | 1 | 0.13 mi |
Desert retreat with stunning outdoor, Saguaro Park | $2,885 | $153 | 2 | 1 | 0.76 mi |
Avra Ranchette, artist retreat & naturalist dream | $3,225 | $171 | 2 | 1.5 | 2.26 mi |
The Bunkhouse is a private guest house adjacent to Saguaro National Monument. | $1,999 | $106 | 1 | 1 | 0.27 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