Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 21.4% first-year return on $51,648 initial cash invested.
21.4%
Cash On Cash
12.93%
Cap Rate
2.12
DSCR
$3,874
Rent
$921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,648
Downpayment
20%
$37,760
Closing costs
1%
$1,888
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$3,874
Total Expenses
$2,953
Mortgage P&I
25%
$958
Property Taxes
2%
$64
Home Insurance
2%
$72
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
2Bdrm- 1Bath Private Cozy Basement Apartment! | $1,847 | $88 | 2 | 1 | 4.59 mi |
Cozy Casita/Private Patio&Driveway/Hanging Daybed | $1,532 | $73 | 2 | 1 | 6.45 mi |
Beautiful Main Street Living in Trussville | $4,911 | $234 | 2 | 2 | 5.79 mi |
Downtown Trussville Treasure! | $5,268 | $251 | 2 | 2 | 5.79 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