Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.63% first-year return on $76,479 initial cash invested.
12.63%
Cash On Cash
11.1%
Cap Rate
1.74
DSCR
$4,423
Rent
$805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$4,423
Total Expenses
$3,618
Mortgage P&I
30%
$1,330
Property Taxes
2%
$77
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home 3 mi. from Talladega Speedway w/King bed! | $3,730 | $219 | 4 | 2 | 2.27 mi |
Riverside Retreat - Waterfront! | $6,268 | $368 | 3 | 2 | 2.87 mi |
Families love Frank’s Lakehouse @ Sunset estates | $4,974 | $292 | 3 | 2.5 | 3.22 mi |
Lincoln Luxury! 5BR w/2 Kings w/boat parking! | $4,514 | $265 | 5 | 3 | 2.11 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