Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.79% first-year return on $107k initial cash invested.
-5.79%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$3,552
Rent
-$515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,552
Total Expenses
$4,067
Mortgage P&I
55%
$1,945
Property Taxes
7%
$263
Home Insurance
4%
$140
HOA
0%
$14
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quail Crossing is the newest addition to Club Wolff West Vacation Homes. | $5,570 | $327 | 4 | 2 | 0.25 mi |
Premier-Hikers bikers & family paradise with pool | $3,100 | $182 | 4 | 2 | 0.66 mi |
Mystic Mirage is truly a desert oasis with pool and mountain views. | $5,502 | $323 | 4 | 3 | 0.36 mi |
Blue Wolff Resort - 3 br/2 bath, pool, & hot tub. | $4,650 | $273 | 3 | 2 | 0.22 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