Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.81% first-year return on $162k initial cash invested.
-4.81%
Cash On Cash
4.82%
Cap Rate
0.86
DSCR
$5,768
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$131k
Closing costs
1%
$6,548
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,768
Total Expenses
$6,416
Mortgage P&I
53%
$3,045
Property Taxes
6%
$366
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$865
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,442
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sabino Canyon- Pool, Firepit, Ping Pong Epic | $5,940 | $310 | 4 | 2.5 | 0.41 mi |
Beautiful Catalina Foothills home | $8,853 | $462 | 4 | 2.5 | 0.76 mi |
Sabino Velo Private Resort w Hot Tub & Heated Pool | $7,646 | $399 | 4 | 2.5 | 0.78 mi |
Foothills Luxury Escape | Private Pool & Mtn Views | $4,484 | $234 | 4 | 2 | 0.19 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