Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $311k initial cash invested.
-19.93%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$5,979
Rent
-$5,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1368k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$311k
Downpayment
20%
$274k
Closing costs
1%
$13,679
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,979
Total Expenses
$11,148
Mortgage P&I
116%
$6,953
Property Taxes
12%
$713
Home Insurance
10%
$595
HOA
0%
$17
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,495
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Almand House-ON MTB Trail-Hot Tub-Epic Gameroom | $6,933 | $485 | 4 | 4.5 | 0.74 mi |
The Duluthian in Bentonville, pickle ball, hot tub | $5,947 | $416 | 4 | 3 | 0.55 mi |
Bentonville Underground with Hidden Speak Easy | $5,776 | $404 | 4 | 3 | 0.73 mi |
Nearaway Estates • Tennis Court + Pool | $10,293 | $720 | 5 | 3.5 | 0.53 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