Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $113k initial cash invested.
-11.71%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$2,926
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,926
Total Expenses
$4,031
Mortgage P&I
75%
$2,187
Property Taxes
9%
$261
Home Insurance
5%
$149
HOA
1%
$29
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful 3 Acre Homestead- 3 BR/2 BA | $4,040 | $229 | 3 | 2 | 0.36 mi |
3BR Near Bill Noble Park, UAB & Downtown BHM | $3,176 | $180 | 3 | 2 | 3.56 mi |
Spacious and Luxurious 3B/2.5B Townhouse | $1,552 | $88 | 3 | 2.5 | 2.66 mi |
10 Mi to UAB: Inviting Home w/ Free Parking & WiFi | $2,505 | $142 | 3 | 2 | 2.63 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