Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $157k initial cash invested.
-16.63%
Cash On Cash
2.26%
Cap Rate
0.37
DSCR
$3,710
Rent
-$2,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$632k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$126k
Closing costs
1%
$6,323
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,710
Total Expenses
$5,883
Mortgage P&I
87%
$3,214
Property Taxes
17%
$619
Home Insurance
6%
$228
HOA
1%
$42
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 6 bed Bentonville House | $4,217 | $235 | 4 | 3 | 0.74 mi |
Harmon Haven in Bentonville- King size bed | $3,876 | $216 | 4 | 3 | 1.37 mi |
Large Bedrooms, Closets & Game Room! | $4,702 | $262 | 4 | 2.5 | 1.96 mi |
Bike-In! Palo Santo House | OSAGE TRAIL | $3,499 | $195 | 4 | 2 | 1.67 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