Unlock all features! Tap here to upgrade
8420 Jacksonville Conway Rd, Jacksonville, AR 72076
3 beds • 2 baths • 1551 sqft
$257,100
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.02% first-year return on $71,991 initial cash invested.
-11.02%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$1,570
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,570 income − $2,231 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,991
Downpayment
20%
$51,420
Closing costs
1%
$2,571
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$1,570
Total Expenses
$2,231
Mortgage P&I
79%
$1,240
Property Taxes
9%
$144
Home Insurance
6%
$93
HOA
0%
$0
Property Management
15%
$236
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$392