Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.04% first-year return on $155k initial cash invested.
-10.04%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$4,696
Rent
-$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$124k
Closing costs
1%
$6,215
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,696
Total Expenses
$5,989
Mortgage P&I
67%
$3,159
Property Taxes
8%
$354
Home Insurance
5%
$222
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Swim, Bike & Play-East Fayetteville (Dog Friendly) | $6,725 | $402 | 4 | 3 | 0.73 mi |
4 br 3 full baths, 2100sf. No cleaning fee. | $4,684 | $280 | 4 | 3 | 0.37 mi |
Game Room, 1.9 Miles UofA, Local Art Vibes | $7,879 | $471 | 4 | 3 | 0.74 mi |
Best view in Fayetteville! Hot tub private Oasis | $7,946 | $475 | 4 | 2.5 | 0.34 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