Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.78% first-year return on $76,269 initial cash invested.
11.78%
Cash On Cash
10.82%
Cap Rate
1.7
DSCR
$4,302
Rent
$749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,302 income − $3,553 expenses = $749 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,269
Downpayment
20%
$49,780
Closing costs
1%
$2,489
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$4,302
Total Expenses
$3,553
Mortgage P&I
31%
$1,324
Property Taxes
2%
$77
Home Insurance
2%
$87
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New Home 3 mi. from Talladega Speedway w/King bed! | $3,797 | $219 | 4 | 2 | 2.17 mi |
Lincoln Luxury! 5BR w/2 Kings w/boat parking! | $4,594 | $265 | 5 | 3 | 1.69 mi |
Stunning 5BR Logan Martin Lake House w/Gameroom | $6,900 | $398 | 5 | 3 | 3.22 mi |
Race Fans Love “3bdrm Barn Apt” @ Sunset Pointe | $4,404 | $254 | 3 | 3.5 | 3.81 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