Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.7% first-year return on $88,350 initial cash invested.
5.7%
Cash On Cash
7.95%
Cap Rate
1.37
DSCR
$4,475
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,475
Total Expenses
$4,055
Mortgage P&I
36%
$1,620
Property Taxes
4%
$170
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $4,490 | $242 | 3 | 2 | 3.47 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,841 | $207 | 3 | 2 | 5.38 mi |
Beautiful Main Street Living in Trussville | $4,342 | $234 | 2 | 2 | 6.38 mi |
Downtown Trussville Treasure! | $4,657 | $251 | 2 | 2 | 6.39 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