Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.05% first-year return on $91,200 initial cash invested.
-4.05%
Cash On Cash
5.25%
Cap Rate
0.89
DSCR
$3,158
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,158
Total Expenses
$3,466
Mortgage P&I
50%
$1,583
Property Taxes
8%
$251
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4 BR Home in Heart of Conway | $2,831 | $179 | 4 | 2 | 0.62 mi |
Charming Conway Getaway | $2,467 | $156 | 4 | 2 | 1.06 mi |
The Central Downtown House | $2,689 | $170 | 4 | 2 | 1.57 mi |
The Clark Château | $5,488 | $347 | 4 | 2 | 1.61 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