Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $164k initial cash invested.
-14.79%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$3,550
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,571 expenses = $2,021 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$133k
Closing costs
1%
$6,665
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,550
Total Expenses
$5,571
Mortgage P&I
92%
$3,253
Property Taxes
10%
$354
Home Insurance
7%
$243
HOA
0%
$17
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Manor-Indoor Pool-Speak Easy-Game Room-Sauna | $9,075 | $585 | 5 | 5 | 0.24 mi |
Bentonville Belle • Bike Storage & Trails | $2,823 | $182 | 3 | 2.5 | 0.29 mi |
Comfortable 3BR Near Crystal Bridges & Downtown | $2,172 | $140 | 3 | 2 | 0.64 mi |
Beautiful Bohemian Home, Minutes from Everywhere | $2,280 | $147 | 3 | 2 | 0.69 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