Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.16% first-year return on $89,232 initial cash invested.
-0.16%
Cash On Cash
6.47%
Cap Rate
1.08
DSCR
$3,816
Rent
-$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,232
Downpayment
20%
$67,840
Closing costs
1%
$3,392
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$3,828
Mortgage P&I
44%
$1,688
Property Taxes
5%
$189
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
King's Corner | $4,127 | $212 | 3 | 2 | 0.48 mi |
Fayetteville Retreat - Centrally located - Next to | $3,562 | $183 | 3 | 2 | 0.52 mi |
Fayetteville Oasis | Hot Tub Game Room - By U of A | $4,166 | $214 | 3 | 2 | 0.57 mi |
Fiesta Stay-Tons of Restaurants&Shops-Central Fay | $3,971 | $204 | 3 | 2 | 0.08 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