Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.33% first-year return on $108k initial cash invested.
-5.33%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$3,192
Rent
-$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,580
Closing costs
1%
$3,979
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,192
Total Expenses
$3,670
Mortgage P&I
62%
$1,981
Property Taxes
1%
$16
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Friendly 4 Bedroom Home| ARCOM | Ft. Smith | $3,242 | $187 | 4 | 4 | 3.56 mi |
Charming Arkansas Getaway - Walk to Downtown! | $2,271 | $131 | 3 | 2 | 1.26 mi |
New Luxury 3 Bed 2 1/2 Bath Duplex | $2,843 | $164 | 3 | 2.5 | 2.79 mi |
The Scarlet House - near ACHE | $2,895 | $167 | 3 | 2 | 1.16 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