Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.46% first-year return on $124k initial cash invested.
-15.46%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$2,222
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$476k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$95,260
Closing costs
1%
$4,763
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,222
Total Expenses
$3,820
Mortgage P&I
106%
$2,357
Property Taxes
10%
$224
Home Insurance
8%
$172
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful four bedroom home in quiet neighborhood. | $2,635 | $152 | 4 | 2 | 1.81 mi |
Spacious Home in Fort Smith | $3,485 | $201 | 3 | 2 | 1.37 mi |
Comfort on Cypress | $2,028 | $117 | 3 | 2 | 1.72 mi |
Someplace Like Home | $1,508 | $87 | 3 | 2 | 1.56 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