Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $122k initial cash invested.
-5.49%
Cash On Cash
5.17%
Cap Rate
0.84
DSCR
$4,251
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$468k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,640
Closing costs
1%
$4,682
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,251
Total Expenses
$4,811
Mortgage P&I
57%
$2,409
Property Taxes
4%
$165
Home Insurance
4%
$166
HOA
1%
$30
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stay Poplar | $6,219 | $435 | 4 | 3.5 | 2.52 mi |
Emmanuel's Home, Near Hoover Met | $4,546 | $318 | 3 | 2.5 | 2.9 mi |
4 acre private Pool Modern Estate! Near Hoover Met | $5,175 | $362 | 3 | 2.5 | 3.2 mi |
Waltons Retreat in McCalla Area | $3,731 | $261 | 3 | 2.5 | 3.61 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