Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.47% first-year return on $123k initial cash invested.
-4.47%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$4,276
Rent
-$459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,520
Closing costs
1%
$4,726
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,276
Total Expenses
$4,735
Mortgage P&I
55%
$2,356
Property Taxes
3%
$142
Home Insurance
4%
$168
HOA
0%
$17
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful 4 Bedroom Serene Oasis with Pool! | $6,564 | $332 | 4 | 2.5 | 0.56 mi |
Modern Southwest home w/heated pool oasis | $5,575 | $282 | 4 | 2 | 0.38 mi |
Peoria Family Pool Home • Fire Pit & BBQ | $5,299 | $268 | 3 | 2 | 0.16 mi |
Cozy 3BR/2BA*Private Pool* | $3,045 | $154 | 3 | 2 | 0.45 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