Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.8% first-year return on $91,479 initial cash invested.
-8.8%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$2,766
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$3,437
Mortgage P&I
63%
$1,742
Property Taxes
9%
$244
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Comfort in Bentonville | $2,523 | $136 | 3 | 2 | 0.4 mi |
Peaceful Bentonville Retreat | $2,356 | $127 | 3 | 2 | 0.77 mi |
Charming 3BR, 2BA Retreat with Fenced Backyard | $3,228 | $174 | 3 | 2 | 0.99 mi |
Modern 3BR Centerton | Families/Pets/Remote Work | $2,932 | $158 | 3 | 2 | 1.3 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