Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.84% first-year return on $125k initial cash invested.
-16.84%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$2,230
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,230
Total Expenses
$3,989
Mortgage P&I
115%
$2,570
Property Taxes
7%
$165
Home Insurance
8%
$184
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming (renovated) 3 bed 2 bath home w/ Hotub | $2,485 | $190 | 3 | 2 | 0.44 mi |
Honey Bear Lane | Log Cabin | Guntersville, AL | $3,231 | $247 | 3 | 2 | 0.49 mi |
Spring Creek Cottage, 350 yards to boat ramp & fun | $2,367 | $181 | 3 | 2 | 0.38 mi |
Willow Beach Bungalow | $2,184 | $167 | 3 | 2 | 0.7 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