Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.27% first-year return on $89,547 initial cash invested.
-11.27%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$2,057
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,547
Downpayment
20%
$68,140
Closing costs
1%
$3,407
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,057
Total Expenses
$2,898
Mortgage P&I
83%
$1,713
Property Taxes
4%
$74
Home Insurance
6%
$124
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home Away from Home | $2,509 | $165 | 3 | 2 | 1.49 mi |
Cullman Craftsman Corporate Duplex | $2,038 | $134 | 2 | 2 | 2.14 mi |
Amazing Home Steps from Cullman High | $4,274 | $281 | 3 | 2 | 2.15 mi |
5 minutes to OmniPlex | Walk to Restaurants & Shop | $1,992 | $131 | 2 | 2 | 2.27 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