Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.27% first-year return on $102k initial cash invested.
3.27%
Cash On Cash
7.61%
Cap Rate
1.24
DSCR
$4,478
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,580
Closing costs
1%
$3,729
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,478
Total Expenses
$4,199
Mortgage P&I
43%
$1,908
Property Taxes
0%
$8
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown 4 BR for Work Stays and Home Transition | $3,723 | $180 | 4 | 2.5 | 1.11 mi |
Stylish home in Little Rock | $5,522 | $267 | 4 | 2 | 1.43 mi |
Home Sweet Home Midtown | $5,667 | $274 | 4 | 2 | 1.84 mi |
Colleen's Corner: Captivating 4bed/2.5bath Charmer | $4,281 | $207 | 4 | 3 | 0.85 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