Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.25% first-year return on $88,350 initial cash invested.
1.25%
Cash On Cash
6.84%
Cap Rate
1.15
DSCR
$4,031
Rent
$92
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$3,939
Mortgage P&I
41%
$1,657
Property Taxes
6%
$230
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
1681 N Broadview Dr | $1,396 | $90 | 3 | 2 | 0.21 mi |
Fayetteville Mid-Mod Delight | $2,296 | $148 | 3 | 2 | 0.36 mi |
The Mission Rock House-DT Fayetteville-Hot tub! | $4,468 | $288 | 3 | 2 | 0.42 mi |
The Truvy - 2.5 mi to UofA and DT Fayetteville | $3,878 | $250 | 3 | 2.5 | 0.36 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