Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.82% first-year return on $131k initial cash invested.
-13.82%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$3,092
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,092
Total Expenses
$4,602
Mortgage P&I
82%
$2,534
Property Taxes
11%
$345
Home Insurance
6%
$181
HOA
2%
$57
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant Lakefront Home w/ Covered Patio | $3,659 | $194 | 3 | 2.5 | 1.92 mi |
Arthur’s (West Little Rock) | $2,584 | $137 | 3 | 2 | 1.21 mi |
West Little Rock Pool Resort Home | $6,864 | $364 | 3 | 2 | 1.82 mi |
Midtown Serenity 3 | $4,205 | $223 | 3 | 2 | 2.17 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