Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.65% first-year return on $78,894 initial cash invested.
12.65%
Cash On Cash
10.43%
Cap Rate
1.8
DSCR
$4,410
Rent
$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,894
Downpayment
20%
$52,280
Closing costs
1%
$2,614
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,410
Total Expenses
$3,578
Mortgage P&I
29%
$1,264
Property Taxes
2%
$107
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,102
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fabulous Four Bedroom Suite in Trussville | $11,872 | $574 | 4 | 4 | 6.38 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $5,005 | $242 | 3 | 2 | 0.67 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $4,281 | $207 | 3 | 2 | 1.63 mi |
Cozy Cottage | $2,627 | $127 | 3 | 1 | 4.16 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