Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.95% first-year return on $101k initial cash invested.
-4.95%
Cash On Cash
4.88%
Cap Rate
0.84
DSCR
$3,317
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$368k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$73,680
Closing costs
1%
$3,684
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,317
Total Expenses
$3,735
Mortgage P&I
54%
$1,782
Property Taxes
7%
$220
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$498
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cozy Cove-4BR - Pets Welcome! | $3,533 | $176 | 4 | 2 | 0.91 mi |
Madison, Huntsville Alabama 4 Bdr Vacation Rental | $6,143 | $306 | 4 | 2 | 1.35 mi |
Modern Oasis- 3Bedroom| Corporate Stay | $2,951 | $147 | 3 | 2.5 | 1.92 mi |
Modern Villa| Great location| Sleeps 8 | $5,059 | $252 | 3 | 3 | 1.93 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