Unlock all features! Tap here to upgrade
12014 Chimney Hollow Trl SE, Huntsville, AL 35803
3 beds • 4 baths • 2683 sqft
$400,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -12.28% first-year return on $102k initial cash invested.
-12.28%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$2,304
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$3,348
Mortgage P&I
85%
$1,953
Property Taxes
6%
$149
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576