Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.84% first-year return on $113k initial cash invested.
-3.84%
Cash On Cash
5.33%
Cap Rate
0.9
DSCR
$3,944
Rent
-$362
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
$3,944
Total Expenses
$4,306
Mortgage P&I
53%
$2,093
Property Taxes
4%
$149
Home Insurance
4%
$149
HOA
1%
$21
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cahaba Cabana - Spacious 4BR Home w/ Fenced Yard | $3,983 | $291 | 4 | 2.5 | 3.1 mi |
Stay Poplar | $6,296 | $460 | 4 | 3.5 | 3.25 mi |
The Hillsboro House - Family Friendly with 4 BR | $4,339 | $317 | 4 | 2.5 | 4.09 mi |
Spacious & Peaceful | $2,436 | $178 | 4 | 2.5 | 4.18 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