Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.89% first-year return on $55,905 initial cash invested.
4.89%
Cash On Cash
8.58%
Cap Rate
1.34
DSCR
$2,561
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,905
Downpayment
20%
$36,100
Closing costs
1%
$1,805
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,561
Total Expenses
$2,333
Mortgage P&I
37%
$960
Property Taxes
3%
$80
Home Insurance
3%
$65
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Entire home in Dothan, Alabama | $3,564 | $186 | 3 | 2 | 0.7 mi |
Azalea Place - Comfy 3/2 On Quiet Culdesac | $2,338 | $122 | 3 | 2 | 0.16 mi |
Comfortable & Spacious Home in Dothan w/ Sunroom! | $2,050 | $107 | 3 | 2 | 0.52 mi |
Hank’s Place - CLEAN•Comfortable•Family Stays | $2,414 | $126 | 3 | 1 | 0.36 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