Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $106k initial cash invested.
-16.64%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,180
Rent
-$1,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$3,646
Mortgage P&I
96%
$2,102
Property Taxes
14%
$309
Home Insurance
7%
$152
HOA
2%
$37
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Abode in Bella Vista .7mi to Back 40 Trailhead | $2,710 | $165 | 3 | 2 | 0.15 mi |
Nature Retreat in Bella Vista, .4mi to Back 40 | $2,431 | $148 | 3 | 2 | 0.16 mi |
Cozy & family friendly mins to trails and golf | $2,217 | $135 | 3 | 2 | 0.21 mi |
Hilltop Retreat, Bella Vista fenced, pet friendly | $2,842 | $173 | 3 | 2 | 0.28 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