Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $92,838 initial cash invested.
-14.3%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$1,448
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$1,448
Total Expenses
$2,554
Mortgage P&I
109%
$1,585
Property Taxes
9%
$129
Home Insurance
10%
$145
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$362
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleeps 10/Fiber Wi-Fi/Modern 4BR | $1,847 | $88 | 4 | 3 | 0.62 mi |
Huntsville's Mid-Term Special - King Bed! | $1,994 | $95 | 3 | 2.5 | 0.44 mi |
*Huntsville's Perfect Long Term!* Pet Friendly! | $1,658 | $79 | 3 | 2.5 | 0.48 mi |
The 80's Called✳And there's nothin wrong with that | $2,141 | $102 | 3 | 2.5 | 0.49 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