Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 13.92% first-year return on $29,829 initial cash invested.
13.92%
Cash On Cash
11.94%
Cap Rate
1.95
DSCR
$1,615
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,900
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,829
Downpayment
20%
$16,980
Closing costs
1%
$849
Rehab
0%
$0
Furnishing
14%
$12,000
Cashflow
Total Income
$1,615
Total Expenses
$1,269
Mortgage P&I
27%
$434
Property Taxes
2%
$29
Home Insurance
2%
$30
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fort Smith Cottage Getaway 2 Bedroom Home -Airport | $1,716 | $94 | 2 | 1 | 0.61 mi |
Boho Bungalow | $1,241 | $68 | 2 | 1 | 0.79 mi |
Bluff Cottage -Quartz, Patio/Grill, Fenced Yard | $2,227 | $122 | 2 | 1 | 0.88 mi |
Modern 2BR Duplex in Heart of Fort Smith | $1,807 | $99 | 2 | 1 | 0.88 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