Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.46% first-year return on $322k initial cash invested.
-22.46%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$3,293
Rent
-$6,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$322k
Downpayment
20%
$284k
Closing costs
1%
$14,200
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,293
Total Expenses
$9,323
Mortgage P&I
215%
$7,087
Property Taxes
5%
$158
Home Insurance
15%
$497
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Lakefront home near I-65 | $4,784 | $321 | 4 | 2 | 2.22 mi |
Enjoy the lake while still close to all Cullman has to offer! | $4,322 | $290 | 3 | 2.5 | 2.3 mi |
Revival Hill Farm “Green” House | $3,294 | $221 | 3 | 2 | 0.95 mi |
Retreat near Smith Lake Park | $2,116 | $142 | 3 | 3 | 1.52 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