Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.93% first-year return on $108k initial cash invested.
-17.93%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$2,319
Rent
-$1,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $3,930 expenses = $1,611 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,319
Total Expenses
$3,930
Mortgage P&I
91%
$2,105
Property Taxes
17%
$405
Home Insurance
6%
$150
HOA
7%
$156
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Fayetteville retreat | $3,764 | $165 | 3 | 2 | 0.22 mi |
French Modern Cottage | Quiet Comfort Near Trilith | $2,578 | $113 | 3 | 2 | 0.93 mi |
Centrally located 3bd/2ba | $2,601 | $114 | 3 | 2 | 0.95 mi |
Entire Home in Fayetteville | $2,555 | $112 | 3 | 2 | 1.09 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