Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.17% first-year return on $82,827 initial cash invested.
-3.17%
Cash On Cash
5.58%
Cap Rate
0.93
DSCR
$2,925
Rent
-$219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,827
Downpayment
20%
$61,740
Closing costs
1%
$3,087
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,925
Total Expenses
$3,144
Mortgage P&I
53%
$1,537
Property Taxes
3%
$100
Home Insurance
4%
$103
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fayetteville Mid-Mod Delight | $3,286 | $146 | 3 | 2 | 0.2 mi |
The Mission House in Fayetteville | $3,061 | $136 | 2 | 1 | 0.63 mi |
1681 N Broadview Dr | $2,003 | $89 | 3 | 2 | 0.28 mi |
▪ The Old Wire House ▪ | $3,466 | $154 | 2 | 2 | 0.46 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