Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.98% first-year return on $93,930 initial cash invested.
0.98%
Cash On Cash
6.84%
Cap Rate
1.14
DSCR
$4,055
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,930
Downpayment
20%
$66,600
Closing costs
1%
$3,330
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,055
Total Expenses
$3,978
Mortgage P&I
41%
$1,659
Property Taxes
6%
$237
Home Insurance
3%
$119
HOA
0%
$17
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown 4 BR for Work Stays and Home Transition | $3,833 | $180 | 4 | 2.5 | 1.14 mi |
Stylish home in Little Rock | $5,685 | $267 | 4 | 2 | 1 mi |
Home Sweet Home Midtown | $5,834 | $274 | 4 | 2 | 1.78 mi |
Colleen's Corner: Captivating 4bed/2.5bath Charmer | $4,407 | $207 | 4 | 3 | 2.03 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