Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.45% first-year return on $82,596 initial cash invested.
-5.45%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$2,756
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$3,131
Mortgage P&I
57%
$1,563
Property Taxes
5%
$136
Home Insurance
4%
$110
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Scarlet House - near ACHE | $2,794 | $167 | 3 | 2 | 0.89 mi |
Your home away from home in Chaffee Crossing. | $2,426 | $145 | 3 | 2 | 3.45 mi |
The Adeline House- near ACHE and Fort Chaffee | $3,898 | $233 | 3 | 2 | 0.96 mi |
The White Lotus | $3,697 | $221 | 3 | 2 | 3.44 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