Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $115k initial cash invested.
-12.3%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$2,706
Rent
-$1,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$91,980
Closing costs
1%
$4,599
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,706
Total Expenses
$3,880
Mortgage P&I
85%
$2,302
Property Taxes
4%
$119
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant house in the Heart of Dothan | $4,259 | $209 | 3 | 3 | 2.21 mi |
Best Rest-Turn ~ 3BR/3BA Dothan ~ Short/Long Term | $3,098 | $152 | 3 | 3 | 2.44 mi |
Quiet & Comfy ~ 3BR/3BA Short & Long Term Stay | $3,057 | $150 | 3 | 3 | 2.49 mi |
Feeling Beachy ~ 3BR/3BA Short & Long Term Stay | $2,812 | $138 | 3 | 3 | 2.56 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