Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.2% first-year return on $81,189 initial cash invested.
-7.2%
Cash On Cash
4.49%
Cap Rate
0.74
DSCR
$2,480
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,480
Total Expenses
$2,967
Mortgage P&I
61%
$1,513
Property Taxes
6%
$159
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$620
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home In Gardendale: Family Friendly + WIFI | $3,528 | $145 | 3 | 2 | 2.08 mi |
Craftsman Meets Contemporary | $3,285 | $135 | 3 | 1 | 1.67 mi |
Spacious and Luxurious 3B/2.5B Townhouse | $2,141 | $88 | 3 | 2.5 | 1.24 mi |
One Level & 15 minutes to UAB | $2,774 | $114 | 3 | 2 | 0.37 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