Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $117k initial cash invested.
-6.81%
Cash On Cash
4.6%
Cap Rate
0.78
DSCR
$3,755
Rent
-$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,755 income − $4,417 expenses = $662 out of pocket
Investment Breakdown
|
Purchase Price
$470k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$94,000
Closing costs
1%
$4,700
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,755
Total Expenses
$4,417
Mortgage P&I
62%
$2,313
Property Taxes
4%
$138
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hayden's Hideaway (Tempe) | $5,172 | $218 | 3 | 2 | 0.06 mi |
Stylish 3BR Home in Tempe: Pool & ASU Walkable! | $7,141 | $301 | 3 | 2 | 0.08 mi |
El Norte at Mitchell Park, pool, walk to ASU | $6,619 | $279 | 3 | 2 | 0.09 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