Unlock all features! Tap here to upgrade
8956 E SAGUARO BLOSSOM Road, Gold Canyon, AZ 85118
3 beds • 2 baths • 2277 sqft
$555,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.91% first-year return on $135k initial cash invested.
-21.91%
Cash On Cash
1.75%
Cap Rate
0.26
DSCR
$2,509
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,509 income − $4,966 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,509
Total Expenses
$4,966
Mortgage P&I
126%
$3,167
Property Taxes
11%
$281
Home Insurance
8%
$199
HOA
5%
$116
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627