Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.74% first-year return on $133k initial cash invested.
-5.74%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$4,416
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,416
Total Expenses
$5,053
Mortgage P&I
58%
$2,573
Property Taxes
3%
$148
Home Insurance
4%
$182
HOA
1%
$30
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Collegiate - 4 mi to U of A - MTB Friendly | $5,179 | $396 | 4 | 3.5 | 0.32 mi |
The Millsap - Walk to Centennial Park | $5,101 | $390 | 4 | 3 | 0.33 mi |
Keats Retreat - 5 mi to DT Fayetteville | $4,800 | $367 | 4 | 3.5 | 0.36 mi |
Fayetteville Home Near University of Arkansas! | $3,885 | $297 | 4 | 3.5 | 0.39 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