Unlock all features! Tap here to upgrade
8160 N Command Point Dr, Prescott Valley, AZ 86315
3 beds • 2 baths • 1628 sqft
$454,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.98% first-year return on $113k initial cash invested.
-11.98%
Cash On Cash
3.49%
Cap Rate
0.57
DSCR
$3,002
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,002 income − $4,135 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,900
Closing costs
1%
$4,545
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,002
Total Expenses
$4,135
Mortgage P&I
78%
$2,333
Property Taxes
6%
$192
Home Insurance
5%
$161
HOA
0%
$9
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750