Unlock all features! Tap here to upgrade
8116 E WHISPERING WIND Drive, Scottsdale, AZ 85255
4 beds • 3 baths • 3012 sqft
$1,550,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -13.57% first-year return on $350k initial cash invested.
-13.57%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$9,240
Rent
-$3,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$350k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$9,240
Total Expenses
$13,191
Mortgage P&I
84%
$7,736
Property Taxes
5%
$464
Home Insurance
6%
$542
HOA
0%
$13
Property Management
15%
$1,386
CapEx
4%
$370
Vacancy
0%
$0
Maintenance
4%
$370
Other
25%
$2,310
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
North Scottsdale Golf & Pool Retreat Sleeps 11 | $9,198 | $480 | 4 | 3 | 0.44 mi |
Heated Saltwater Pool: Group Getaway in Scottsdale | $9,026 | $471 | 4 | 3.5 | 0.1 mi |
Private Tennis/Pickleball Court, Pool & Spa | $15,924 | $831 | 4 | 2.5 | 0.53 mi |
Resort like backyard w/ Heated pool. Home Theater | $11,057 | $577 | 4 | 3.5 | 0.61 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