Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.32% first-year return on $141k initial cash invested.
-6.32%
Cash On Cash
5%
Cap Rate
0.81
DSCR
$4,919
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$111k
Closing costs
1%
$5,570
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,919
Total Expenses
$5,661
Mortgage P&I
58%
$2,866
Property Taxes
4%
$197
Home Insurance
4%
$219
HOA
0%
$17
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stay Poplar | $5,160 | $435 | 4 | 3.5 | 3.65 mi |
Getaway w/ Home Gym & Theater Room in Hoover Area | $1,981 | $167 | 4 | 3.5 | 5.87 mi |
Getaway at Harpers Dairy! | $4,116 | $347 | 5 | 3 | 3.9 mi |
Sports Haven:Great for Game Day! | $6,572 | $554 | 5 | 3 | 6.67 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