Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.22% first-year return on $64,620 initial cash invested.
11.22%
Cash On Cash
10.43%
Cap Rate
1.64
DSCR
$3,694
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,694
Total Expenses
$3,090
Mortgage P&I
32%
$1,177
Property Taxes
2%
$64
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$924
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $4,196 | $242 | 3 | 2 | 0.63 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,589 | $207 | 3 | 2 | 2.38 mi |
Cozy Cottage | $2,202 | $127 | 3 | 1 | 3.37 mi |
Beautiful Main Street Living in Trussville | $4,057 | $234 | 2 | 2 | 5.99 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