Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.4% first-year return on $78,879 initial cash invested.
-4.4%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$2,668
Rent
-$289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$2,957
Mortgage P&I
54%
$1,434
Property Taxes
5%
$140
Home Insurance
4%
$102
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Escape - Executive/Vacation Rental Home | $1,533 | $105 | 3 | 2 | 1.13 mi |
The Great Escape - Jonesboro | $2,745 | $188 | 3 | 2 | 1.28 mi |
Home in Valley View area | $2,292 | $157 | 3 | 2 | 1.94 mi |
Spacious Family Retreat-Sleeps 7, Fire Pit, WiFi | $1,956 | $134 | 3 | 1 | 1.28 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