Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.89% first-year return on $103k initial cash invested.
-1.89%
Cash On Cash
6.15%
Cap Rate
1
DSCR
$3,850
Rent
-$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,850
Total Expenses
$4,012
Mortgage P&I
50%
$1,929
Property Taxes
3%
$104
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cahaba Cabana - Spacious 4BR Home w/ Fenced Yard | $4,561 | $294 | 4 | 2.5 | 1.68 mi |
The Hillsboro House - Family Friendly with 4 BR | $4,948 | $319 | 4 | 2.5 | 1.96 mi |
Gorgeous, updated 4 bedroom home that sleeps 10! | $4,468 | $288 | 4 | 2 | 1.47 mi |
Hillsboro Serenity | $4,049 | $261 | 3 | 2.5 | 1.95 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