Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.23% first-year return on $107k initial cash invested.
-9.23%
Cash On Cash
3.75%
Cap Rate
0.63
DSCR
$2,585
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,585
Total Expenses
$3,408
Mortgage P&I
76%
$1,954
Property Taxes
3%
$76
Home Insurance
5%
$138
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Home Near Airport & Bentonville | $3,249 | $218 | 4 | 2.5 | 0.76 mi |
Charming 3BR, 2BA Retreat with Fenced Backyard | $2,489 | $167 | 3 | 2 | 1.68 mi |
Peaceful Bentonville Retreat | $1,908 | $128 | 3 | 2 | 1.86 mi |
Trails | Marrs Mercantile | Pets Free! | $2,042 | $137 | 3 | 2 | 1.88 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