Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.87% first-year return on $62,100 initial cash invested.
-1.87%
Cash On Cash
6.1%
Cap Rate
0.99
DSCR
$2,101
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,101
Total Expenses
$2,198
Mortgage P&I
51%
$1,081
Property Taxes
2%
$35
Home Insurance
4%
$74
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cottage by the Bowling Alley | $2,351 | $112 | 3 | 1 | 2.29 mi |
Spacious 2BR/2BA: Ideal for Families & Work Trips | $2,036 | $97 | 2 | 2 | 1.03 mi |
New Home, Walk to Downtown Hartselle | $2,015 | $96 | 2 | 2 | 2.04 mi |
Pleasant Lane | $2,015 | $96 | 2 | 1 | 1.14 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