Unlock all features! Tap here to upgrade
7198 E Pinnacle Pass Loop, Prescott Valley, AZ 86315
3 beds • 2 baths • 1788 sqft
$503,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.35% first-year return on $124k initial cash invested.
-17.35%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,079
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $3,868 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,035
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,079
Total Expenses
$3,868
Mortgage P&I
122%
$2,529
Property Taxes
8%
$171
Home Insurance
8%
$161
HOA
0%
$9
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520