Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 22.01% first-year return on $63,450 initial cash invested.
22.01%
Cash On Cash
12.46%
Cap Rate
2.15
DSCR
$4,869
Rent
$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$4,869
Total Expenses
$3,705
Mortgage P&I
24%
$1,185
Property Taxes
2%
$73
Home Insurance
2%
$91
HOA
0%
$19
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,217
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Beautiful Main Street Living in Trussville | $4,555 | $234 | 2 | 2 | 6.31 mi |
Downtown Trussville Treasure! | $4,886 | $251 | 2 | 2 | 6.31 mi |
5 Star Flat Downtown Trussville | $4,711 | $242 | 2 | 2 | 6.32 mi |
Luxury Penthouse in Entertainment District | $4,808 | $247 | 2 | 2 | 6.34 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