Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.35% first-year return on $113k initial cash invested.
-4.35%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$3,850
Rent
-$410
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,850
Total Expenses
$4,260
Mortgage P&I
54%
$2,093
Property Taxes
4%
$149
Home Insurance
4%
$149
HOA
1%
$21
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cahaba Cabana - Spacious 4BR Home w/ Fenced Yard | $3,895 | $291 | 4 | 2.5 | 3.1 mi |
Stay Poplar | $5,982 | $447 | 4 | 3.5 | 3.25 mi |
The Hillsboro House - Family Friendly with 4 BR | $4,269 | $319 | 4 | 2.5 | 4.09 mi |
Tranquil Trails – Hot Tub • Porch • Fenced Yard | $3,346 | $250 | 4 | 2 | 4.49 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