Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.55% first-year return on $84,081 initial cash invested.
3.55%
Cash On Cash
7.86%
Cap Rate
1.27
DSCR
$3,683
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,683 income − $3,434 expenses = $249 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,081
Downpayment
20%
$57,220
Closing costs
1%
$2,861
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,683
Total Expenses
$3,434
Mortgage P&I
40%
$1,479
Property Taxes
2%
$88
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cahaba Cabana - Spacious 4BR Home w/ Fenced Yard | $4,002 | $286 | 4 | 2.5 | 1.09 mi |
The Hillsboro House - Family Friendly with 4 BR | $4,225 | $302 | 4 | 2.5 | 1.18 mi |
Gorgeous, updated 4 bedroom home that sleeps 10! | $4,128 | $295 | 4 | 2 | 2.28 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