Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 18.18% first-year return on $50,760 initial cash invested.
18.18%
Cash On Cash
13.32%
Cap Rate
2.09
DSCR
$3,315
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,760
Downpayment
20%
$31,200
Closing costs
1%
$1,560
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$2,546
Mortgage P&I
25%
$830
Property Taxes
2%
$69
Home Insurance
2%
$55
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Byrd House at Noccalula Falls | $4,482 | $278 | 3 | 2 | 0.72 mi |
* Private Retreat for the whole crew! * | $3,724 | $231 | 3 | 2 | 1.84 mi |
Horse Ranchette by Noccalula/Gadsden biking/hiking | $2,821 | $175 | 3 | 2 | 1.02 mi |
Quiet and cozy cabin minutes away from Noccalula Falls Park and all the trails. | $3,353 | $208 | 2 | 1 | 1.1 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