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 -22.26% first-year return on $135k initial cash invested.
-22.26%
Cash On Cash
1.66%
Cap Rate
0.24
DSCR
$2,435
Rent
-$2,496
Cashflow
Cash Flow
$2,435 income − $4,931 expenses = $2,496 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
$2,435
Total Expenses
$4,931
Mortgage P&I
130%
$3,167
Property Taxes
12%
$281
Home Insurance
8%
$199
HOA
5%
$116
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609