Unlock all features! Tap here to upgrade
21000 Nicodemus Church Rd, Siloam Springs, AR 72761
3 beds • 3 baths • 2528 sqft
$599,999
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.25% first-year return on $144k initial cash invested.
-18.25%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,503
Rent
-$2,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $4,693 expenses = $2,190 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$4,693
Mortgage P&I
123%
$3,083
Property Taxes
8%
$199
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626