Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $119k initial cash invested.
-13.51%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,839
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,839 income − $4,182 expenses = $1,343 out of pocket
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$96,480
Closing costs
1%
$4,824
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,839
Total Expenses
$4,182
Mortgage P&I
86%
$2,443
Property Taxes
6%
$183
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Safe place -3 bdrm/2bath. 6 guests allowed +pets. | $1,661 | $156 | 3 | 2 | 2.04 mi |
Quiet stay for a short or longer stay. | $1,576 | $148 | 3 | 2 | 2.04 mi |
Convenient location for your stay. 3 bdrm-2 bath. | $1,469 | $138 | 3 | 2 | 2.18 mi |
Alabama Slammer! GAME-DAY HOME 5-mile to Stadium | $1,969 | $185 | 3 | 2 | 2.22 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