Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $67,959 initial cash invested.
3.55%
Cash On Cash
7.82%
Cap Rate
1.27
DSCR
$3,327
Rent
$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,126
Mortgage P&I
37%
$1,217
Property Taxes
4%
$117
Home Insurance
2%
$82
HOA
3%
$113
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lakefront Oasis w/ Patio in Hot Springs, Arkansas! | $2,619 | $205 | 3 | 2 | 0.68 mi |
Cozy Lake Access Cabin with Hot Tub and Fire Pit! | $3,488 | $273 | 3 | 2 | 0.42 mi |
Lake Catherine Waterfront home w/ Dock + Fire Pit | $2,747 | $215 | 3 | 2.5 | 0.76 mi |
Calm By The Lake | $3,628 | $284 | 3 | 2.5 | 0.16 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