Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.87% first-year return on $200k initial cash invested.
-6.87%
Cash On Cash
4.58%
Cap Rate
0.78
DSCR
$6,431
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$168k
Closing costs
1%
$8,400
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,431
Total Expenses
$7,579
Mortgage P&I
64%
$4,096
Property Taxes
2%
$102
Home Insurance
5%
$294
HOA
0%
$0
Property Management
15%
$965
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dog Friendly, Resort-Style Backyard | $6,739 | $418 | 4 | 2 | 0.05 mi |
Family Friendly | Mini Golf | Yoga | Heated Pool | $7,029 | $436 | 4 | 2 | 0.06 mi |
Scottsdale Paradise for Celebrations w/ Pool! | $5,368 | $333 | 4 | 2 | 0.06 mi |
The Palms Cabana | Pool, Hot Tub, Bocce & PuttPutt | $7,448 | $462 | 4 | 2 | 0.1 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