Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.11% first-year return on $160k initial cash invested.
-17.11%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$2,824
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,824
Total Expenses
$5,112
Mortgage P&I
118%
$3,344
Property Taxes
7%
$184
Home Insurance
8%
$228
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Pinewood Manor | $2,565 | $136 | 4 | 2.5 | 3.12 mi |
Hartselle Guest House in the ❤️ of North Alabama-walking distance to downtown | $3,168 | $168 | 4 | 2 | 2.48 mi |
*Downtown Cottage* —Central Location— | $3,564 | $189 | 3 | 2.5 | 2.16 mi |
The Bamboo House | $2,320 | $123 | 3 | 2 | 2.53 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