Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.01% first-year return on $67,350 initial cash invested.
4.01%
Cash On Cash
7.94%
Cap Rate
1.29
DSCR
$2,996
Rent
$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$235k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,350
Downpayment
20%
$47,000
Closing costs
1%
$2,350
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$2,771
Mortgage P&I
40%
$1,209
Property Taxes
1%
$42
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Gentle Breeze on the lake | $3,260 | $233 | 3 | 2 | 0.66 mi |
* Private Retreat for the whole crew! * | $3,232 | $231 | 3 | 2 | 2.61 mi |
The Byrd House at Noccalula Falls | $3,890 | $278 | 3 | 2 | 3.76 mi |
*Spacious Family Home in Downtown Gadsden!* | $2,574 | $184 | 3 | 2 | 3.21 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