Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.76% first-year return on $265k initial cash invested.
-22.76%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$3,125
Rent
-$5,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1147k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$229k
Closing costs
1%
$11,467
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,125
Total Expenses
$8,147
Mortgage P&I
183%
$5,712
Property Taxes
13%
$415
Home Insurance
13%
$420
HOA
3%
$100
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Zen Spot-4 mi to Promenade & Amp-Private Office | $4,650 | $294 | 4 | 3.5 | 0.84 mi |
Beautiful Rogers/Bentonville Home! Pool Huge Yard | $9,316 | $589 | 4 | 3.5 | 1.78 mi |
7 Mi to Lake: Expansive Rogers Villa w/ Pond! | $4,176 | $264 | 4 | 3.5 | 2.23 mi |
Canal - Modern Home | $3,891 | $246 | 4 | 3 | 1.39 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