Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 14.7% first-year return on $45,300 initial cash invested.
14.7%
Cash On Cash
12.13%
Cap Rate
1.99
DSCR
$2,481
Rent
$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,300
Downpayment
20%
$26,000
Closing costs
1%
$1,300
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,481
Total Expenses
$1,926
Mortgage P&I
27%
$660
Property Taxes
1%
$30
Home Insurance
2%
$46
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy 3BR for Work Crews | Near CrossPlex & I-20 | $3,127 | $149 | 3 | 1.5 | 0.44 mi |
Cozy Birmingham Abode < 7 Mi to Downtown Fun! | $2,980 | $142 | 3 | 1 | 0.53 mi |
The Lemon Drop | $2,057 | $98 | 3 | 1 | 0.75 mi |
Southern Charm | $1,931 | $92 | 3 | 1 | 0.77 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