Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.66% first-year return on $67,623 initial cash invested.
0.66%
Cash On Cash
6.93%
Cap Rate
1.12
DSCR
$2,786
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,623
Downpayment
20%
$47,260
Closing costs
1%
$2,363
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$2,749
Mortgage P&I
44%
$1,216
Property Taxes
4%
$113
Home Insurance
3%
$84
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home In Gardendale: Family Friendly + WIFI | $3,043 | $145 | 3 | 2 | 1.43 mi |
Beautiful 3 Acre Homestead- 3 BR/2 BA | $4,806 | $229 | 3 | 2 | 3.11 mi |
Spacious and Luxurious 3B/2.5B Townhouse | $1,847 | $88 | 3 | 2.5 | 2.46 mi |
One Level & 15 minutes to UAB | $2,393 | $114 | 3 | 2 | 1.07 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