Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.7% first-year return on $63,045 initial cash invested.
6.7%
Cash On Cash
8.73%
Cap Rate
1.43
DSCR
$3,011
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,045
Downpayment
20%
$42,900
Closing costs
1%
$2,145
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,011
Total Expenses
$2,659
Mortgage P&I
36%
$1,089
Property Taxes
2%
$50
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$753
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfy & Classy 3/2 *Adjustable Bed* Beautiful Lawn | $1,573 | $94 | 3 | 2 | 5.42 mi |
Cozy Cottage | $2,125 | $127 | 3 | 1 | 0.79 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,048 | $242 | 3 | 2 | 4.52 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,463 | $207 | 3 | 2 | 6.44 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