Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 54.42% first-year return on $38,700 initial cash invested.
54.42%
Cash On Cash
38.9%
Cap Rate
6.5
DSCR
$4,125
Rent
$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,999
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,700
Downpayment
20%
$14,000
Closing costs
1%
$700
Rehab
0%
$0
Furnishing
34%
$24,000
Cashflow
Total Income
$4,125
Total Expenses
$2,370
Mortgage P&I
8%
$349
Property Taxes
0%
$17
Home Insurance
1%
$24
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Hidden Gem Close 2 Everything * | $3,504 | $180 | 3 | 1 | 0.41 mi |
*Spacious Family Home in Downtown Gadsden!* | $3,582 | $184 | 3 | 2 | 1.82 mi |
Coosa River Hideaway | $2,920 | $150 | 3 | 2.5 | 1.7 mi |
The River House | $7,358 | $378 | 4 | 3 | 1.61 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