Unlock all features! Tap here to upgrade
1727 Convict Camp Rd #21&22, Guntersville, AL 35976
2 beds • 3 baths • 1645 sqft
$365,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -17.12% first-year return on $88,650 initial cash invested.
-17.12%
Cash On Cash
1.89%
Cap Rate
0.33
DSCR
$1,893
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$1,893
Total Expenses
$3,158
Mortgage P&I
93%
$1,765
Property Taxes
6%
$106
Home Insurance
7%
$128
HOA
13%
$250
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$473
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fisherman friendly home near Lake Guntersville | $2,453 | $168 | 2 | 1 | 0.18 mi |
Convenient to downtown & popular boat ramps! | $1,956 | $134 | 2 | 1 | 0.51 mi |
Location, location, location! | $2,015 | $138 | 2 | 1 | 0.62 mi |
Fisherman's Dream | $1,256 | $86 | 2 | 1 | 0.25 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