Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $114k initial cash invested.
-0.52%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$4,487
Rent
-$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,487
Total Expenses
$4,536
Mortgage P&I
48%
$2,139
Property Taxes
2%
$94
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Euphoria in Peoria! [Heated Pool & Prime Location] | $4,033 | $260 | 4 | 2 | 0.55 mi |
Beautiful backyard oasis w/free heated diving pool | $8,842 | $570 | 4 | 2 | 0.58 mi |
3 Mi to Westgate: Desert Home w/ Hot Tub in Peoria | $5,135 | $331 | 4 | 2 | 0.65 mi |
Close to all the fun and Entertainment,King bed | $3,925 | $253 | 4 | 2 | 0.7 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