Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $296k initial cash invested.
-11.49%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$9,127
Rent
-$2,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$296k
Downpayment
20%
$259k
Closing costs
1%
$12,954
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,127
Total Expenses
$11,962
Mortgage P&I
72%
$6,593
Property Taxes
6%
$516
Home Insurance
5%
$472
HOA
0%
$0
Property Management
15%
$1,369
CapEx
4%
$365
Vacancy
0%
$0
Maintenance
4%
$365
Other
25%
$2,282
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Tucson's Gateway to Best Restaurants & Shopping + Heated Pool + 2 Master Suites | $8,721 | $503 | 4 | 3 | 0.2 mi |
Foothills Luxury Pickleball Basketball Pool & Spa | $14,269 | $823 | 4 | 3 | 0.75 mi |
Beautiful Hacienda: Pool ~ Spa ~ BBQ | $10,905 | $629 | 4 | 3.5 | 0.18 mi |
Sonoran Sunset : Mountain Views, Heated Pool & Spa | $10,628 | $613 | 4 | 2.5 | 0.21 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