Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.47% first-year return on $111k initial cash invested.
-1.47%
Cash On Cash
6.02%
Cap Rate
1.02
DSCR
$4,369
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,369
Total Expenses
$4,505
Mortgage P&I
47%
$2,044
Property Taxes
5%
$219
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stay Poplar | $6,118 | $447 | 4 | 3.5 | 2.01 mi |
Cahaba Cabana - Spacious 4BR Home w/ Fenced Yard | $3,983 | $291 | 4 | 2.5 | 2.33 mi |
The Hillsboro House - Family Friendly with 4 BR | $4,366 | $319 | 4 | 2.5 | 3 mi |
Emmanuel's Home, Near Hoover Met | $4,325 | $316 | 3 | 2.5 | 2.48 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