Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.08% first-year return on $54,750 initial cash invested.
5.08%
Cash On Cash
8.61%
Cap Rate
1.38
DSCR
$2,833
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,833
Total Expenses
$2,601
Mortgage P&I
32%
$910
Property Taxes
9%
$254
Home Insurance
2%
$61
HOA
1%
$17
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Kinky Xscape | Stylish & Spacious Home in LR | $2,540 | $144 | 3 | 2 | 1.57 mi |
6 Mi to Dtwn: Charming Home in Little Rock | $2,946 | $167 | 3 | 2 | 1.83 mi |
Quiet and Clean Midtown Home | $2,382 | $135 | 3 | 2 | 1.94 mi |
3BR Retreat | EZ Access • Near UAMS • Family-Ready | $2,382 | $135 | 3 | 2 | 2.02 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