Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.54% first-year return on $96,870 initial cash invested.
2.54%
Cash On Cash
6.88%
Cap Rate
1.22
DSCR
$3,877
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,877
Total Expenses
$3,672
Mortgage P&I
42%
$1,630
Property Taxes
2%
$60
Home Insurance
3%
$121
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Peoria Retreat w/Grill & Games | $3,055 | $186 | 4 | 2 | 0.55 mi |
A Desert Oasis with Waterfall Pool! | $4,550 | $277 | 4 | 3 | 0.75 mi |
Your Desert Retreat Awaits | $4,238 | $258 | 3 | 2 | 0.54 mi |
Quaint Cul-de-sac near State Farm Stadium Glendale | $2,989 | $182 | 3 | 2 | 0.56 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