Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $71,844 initial cash invested.
-7.97%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$2,035
Rent
-$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$256k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,844
Downpayment
20%
$51,280
Closing costs
1%
$2,564
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$2,512
Mortgage P&I
62%
$1,269
Property Taxes
8%
$168
Home Insurance
4%
$91
HOA
0%
$8
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Neat home in quiet, safe neighborhood close to XNA | $1,938 | $130 | 3 | 2 | 0.25 mi |
Peaceful Bentonville Retreat | $1,908 | $128 | 3 | 2 | 3.69 mi |
Charming 3BR, 2BA Retreat with Fenced Backyard | $2,489 | $167 | 3 | 2 | 3.69 mi |
Modern Cottage Near Bentonville, Arkansas | $1,818 | $122 | 2 | 2 | 1.25 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