Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $182k initial cash invested.
-13.89%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,657
Rent
-$2,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$754k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$151k
Closing costs
1%
$7,537
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,657
Total Expenses
$6,767
Mortgage P&I
83%
$3,856
Property Taxes
7%
$308
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,164
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR/3BA Rogers Home -3 mi to AMP | $3,661 | $236 | 4 | 3 | 1.38 mi |
Canal - Modern Home | $3,630 | $234 | 4 | 3 | 1.94 mi |
NW Arkansas Gem With Pool, Trails and Shuffleboard | $5,460 | $352 | 4 | 2.5 | 0.28 mi |
NEW The Broadway Sleeps 12 Near Pleasant Grove | $3,444 | $222 | 4 | 2.5 | 1.43 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