Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 10.49% first-year return on $96,429 initial cash invested.
10.49%
Cash On Cash
9.6%
Cap Rate
1.62
DSCR
$5,413
Rent
$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$5,413
Total Expenses
$4,570
Mortgage P&I
31%
$1,699
Property Taxes
2%
$118
Home Insurance
2%
$121
HOA
1%
$33
Property Management
15%
$812
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,353
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fabulous Four Bedroom Suite in Trussville | $13,012 | $586 | 4 | 4 | 6.92 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $5,573 | $251 | 3 | 2 | 1.67 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $4,618 | $208 | 3 | 2 | 3.47 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