Unlock all features! Tap here to upgrade
7625 E CAMELBACK Road #A416, Scottsdale, AZ 85251
2 beds • 2 baths • 1066 sqft
$369,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.64% first-year return on $89,490 initial cash invested.
-13.64%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,250
Rent
-$1,017
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $4,267 expenses = $1,017 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,250
Total Expenses
$4,267
Mortgage P&I
56%
$1,806
Property Taxes
2%
$79
Home Insurance
4%
$129
HOA
21%
$693
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812