Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.82% first-year return on $82,029 initial cash invested.
-5.82%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$2,988
Rent
-$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,029
Downpayment
20%
$60,980
Closing costs
1%
$3,049
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$3,386
Mortgage P&I
51%
$1,519
Property Taxes
9%
$283
Home Insurance
4%
$107
HOA
1%
$42
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy getaway home ! Close to Pinnacle state park | $1,862 | $102 | 3 | 2 | 1.33 mi |
Pinnacle Point~ Deck, Pond View, Spacious | $3,230 | $177 | 3 | 2 | 1.06 mi |
House in Little Rock, Arkansas | $3,632 | $199 | 3 | 2 | 3.48 mi |
Safe Family Escape:Jacuzzi,PlayArea, Garage & More | $4,216 | $231 | 3 | 2.5 | 3.27 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