Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.08% first-year return on $58,929 initial cash invested.
8.08%
Cash On Cash
9.43%
Cap Rate
1.51
DSCR
$3,007
Rent
$397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,929
Downpayment
20%
$38,980
Closing costs
1%
$1,949
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$2,610
Mortgage P&I
34%
$1,015
Property Taxes
3%
$84
Home Insurance
2%
$68
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage | $2,376 | $126 | 3 | 1 | 1.22 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,733 | $251 | 3 | 2 | 4.84 mi |
Comfy & Classy 3/2 *Adjustable Bed* Beautiful Lawn | $1,829 | $97 | 3 | 2 | 5.48 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,923 | $208 | 3 | 2 | 6.76 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