Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.05% first-year return on $126k initial cash invested.
-3.05%
Cash On Cash
5.57%
Cap Rate
0.94
DSCR
$4,587
Rent
-$321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$487k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$97,320
Closing costs
1%
$4,866
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,587
Total Expenses
$4,908
Mortgage P&I
52%
$2,397
Property Taxes
3%
$144
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,147
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Five Oaks BNB | $6,742 | $403 | 4 | 2 | 0.53 mi |
Inverness Oasis | $1,924 | $115 | 3 | 2.5 | 1.32 mi |
Modern Home in Vestavia Hills | $4,701 | $281 | 3 | 2 | 0.28 mi |
Cahaba River Home with Views for Miles | $5,186 | $310 | 3 | 2 | 0.23 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