Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.48% first-year return on $51,627 initial cash invested.
-7.48%
Cash On Cash
4.64%
Cap Rate
0.75
DSCR
$1,871
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,627
Downpayment
20%
$37,740
Closing costs
1%
$1,887
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$1,871
Total Expenses
$2,193
Mortgage P&I
52%
$976
Property Taxes
1%
$27
Home Insurance
4%
$66
HOA
12%
$225
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Desert Oasis | $2,207 | $123 | 2 | 1 | 0.09 mi |
Stylish Tucson getaway - Remote work haven | $1,615 | $90 | 2 | 1 | 0.21 mi |
The Contemporary- Modern Retreat Near Downtown, UA | $2,925 | $163 | 2 | 1 | 0.25 mi |
Desert Abode: Cozy & Charming Near UofA/Downtown | $2,064 | $115 | 2 | 1 | 0.29 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