Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $114k initial cash invested.
-5.06%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$4,097
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,800
Closing costs
1%
$4,590
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,097
Total Expenses
$4,579
Mortgage P&I
55%
$2,261
Property Taxes
4%
$161
Home Insurance
4%
$161
HOA
1%
$29
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,024
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Emmanuel's Home, Near Hoover Met | $4,982 | $315 | 3 | 2.5 | 2.78 mi |
3 acre private Pool Modern Estate! Near Hoover Met | $5,599 | $354 | 3 | 2.5 | 3.11 mi |
Waltons Retreat in McCalla Area | $4,176 | $264 | 3 | 2.5 | 3.6 mi |
La Cabaña Near Hoover Metro | $3,986 | $252 | 3 | 2 | 3 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