Unlock all features! Tap here to upgrade
7437 E Beaver Valley Rd, Prescott Valley, AZ 86314
3 beds • 3 baths • 2533 sqft
$660,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -14.8% first-year return on $157k initial cash invested.
-14.8%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$3,681
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,604
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$5,614
Mortgage P&I
87%
$3,215
Property Taxes
8%
$310
Home Insurance
6%
$236
HOA
2%
$87
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920