Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $162k initial cash invested.
-12.39%
Cash On Cash
3.38%
Cap Rate
0.55
DSCR
$4,652
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$131k
Closing costs
1%
$6,567
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,652
Total Expenses
$6,324
Mortgage P&I
72%
$3,338
Property Taxes
11%
$508
Home Insurance
5%
$226
HOA
0%
$19
Property Management
15%
$698
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,163
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR Bike Retreat – Steps from Coler Trails | $4,216 | $231 | 4 | 3 | 0.74 mi |
Poolside Place - Game Room - MTB-Friendly | $6,278 | $344 | 4 | 2.5 | 0.12 mi |
BIKE IN/OUT! NearTrails & Downtown! 4BR w/garage! | $4,763 | $261 | 4 | 2 | 0.22 mi |
Stay Eventide: Your Bentonville Retreat | $3,942 | $216 | 4 | 2 | 0.46 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