Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.75% first-year return on $68,379 initial cash invested.
-1.75%
Cash On Cash
6.44%
Cap Rate
1.01
DSCR
$2,771
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,771
Total Expenses
$2,871
Mortgage P&I
46%
$1,276
Property Taxes
7%
$180
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
West Mobile’s Home Away From Home | $3,998 | $212 | 3 | 2 | 0.12 mi |
Stylish 3 BR near USA Campus-Fenced Yard +Garage | $4,243 | $225 | 3 | 2 | 0.31 mi |
Southern Comfort Your Home Away From Home | $5,261 | $279 | 3 | 2 | 0.38 mi |
Full Home in Great Location! | $2,734 | $145 | 3 | 2.5 | 0.2 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