Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.28% first-year return on $105k initial cash invested.
-2.28%
Cash On Cash
5.65%
Cap Rate
0.97
DSCR
$3,761
Rent
-$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$76,940
Closing costs
1%
$3,847
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,761
Total Expenses
$3,960
Mortgage P&I
49%
$1,860
Property Taxes
4%
$146
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hamilton Hideaway- Pool, Creek View w/ Scenic Deck | $4,918 | $294 | 4 | 3 | 1.85 mi |
5 Star Home in Mobile Alabama (Entire Home) | $3,463 | $207 | 3 | 2 | 1.3 mi |
Spacious home with pool and large yard | $3,145 | $188 | 3 | 2 | 2.21 mi |
Home located on cul-de-sac in quiet community | $2,827 | $169 | 3 | 2 | 3.7 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