Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.55% first-year return on $545k initial cash invested.
-26.55%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$4,232
Rent
-$12,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2479k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$545k
Downpayment
20%
$496k
Closing costs
1%
$24,794
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,232
Total Expenses
$16,283
Mortgage P&I
301%
$12,757
Property Taxes
13%
$567
Home Insurance
22%
$928
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lake Guntersville: 4br 4ba house w boat parking, on the lake, garage and patio! | $4,864 | $390 | 4 | 4 | 0.31 mi |
Gunters Loft w/Arcade Room | $2,469 | $198 | 4 | 2.5 | 0.75 mi |
Hummingbird Hill | $3,928 | $315 | 3 | 2.5 | 0.68 mi |
Luxury Lakefront Escape | $7,470 | $599 | 5 | 3 | 0.28 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