Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.07% first-year return on $172k initial cash invested.
-6.07%
Cash On Cash
5.1%
Cap Rate
0.84
DSCR
$6,370
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,370
Total Expenses
$7,239
Mortgage P&I
59%
$3,727
Property Taxes
3%
$200
Home Insurance
4%
$254
HOA
0%
$0
Property Management
15%
$956
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,592
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private 5-Acre Cabin with Hot Tub | $8,108 | $392 | 3 | 3 | 0.71 mi |
A real Flagstaff getaway on 5 acres. Our reviews speak for themselves. | $6,288 | $304 | 4 | 2.5 | 0.39 mi |
Mountain View Farmhouse & Hot Tub | $7,839 | $379 | 4 | 2.5 | 0.41 mi |
Scenic Mountain View House with Hot Tub! | $4,426 | $214 | 4 | 2 | 0.22 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