Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.12% first-year return on $343k initial cash invested.
-25.12%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$2,334
Rent
-$7,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$343k
Downpayment
20%
$310k
Closing costs
1%
$15,480
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,334
Total Expenses
$9,516
Mortgage P&I
331%
$7,726
Property Taxes
5%
$128
Home Insurance
23%
$542
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$584
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Welcome to Moms Place in Dothan, Alabama. | $3,991 | $205 | 3 | 2 | 6.74 mi |
Charming Home - Patio Retreat - Quiet Neighborhood | $3,348 | $172 | 3 | 2 | 6.63 mi |
Country Cottage near Circle | $2,803 | $144 | 3 | 2 | 4.68 mi |
Entire 3 bedroom 2 bath garden home | $2,336 | $120 | 3 | 2 | 6.42 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