Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $171k initial cash invested.
-17.36%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,853
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$2,853
Total Expenses
$5,324
Mortgage P&I
119%
$3,404
Property Taxes
7%
$206
Home Insurance
9%
$245
HOA
4%
$100
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Easy Stadium Access! Modern Glendale Getaway | $3,793 | $337 | 4 | 3.5 | 0.56 mi |
State Farm Stadium, Outlet Mall, AMC, Top Golf, Casino within 2 miles! | $6,314 | $561 | 4 | 3 | 0.51 mi |
Charming Home Near Cardinal's Stadium | $2,521 | $224 | 4 | 3 | 0.54 mi |
Group Fun in Glendale! Getaway w/ Private Pool | $1,936 | $172 | 4 | 3 | 0.68 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