Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.4% first-year return on $71,970 initial cash invested.
7.4%
Cash On Cash
8.55%
Cap Rate
1.47
DSCR
$3,635
Rent
$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,970
Downpayment
20%
$51,400
Closing costs
1%
$2,570
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,635
Total Expenses
$3,191
Mortgage P&I
34%
$1,243
Property Taxes
3%
$114
Home Insurance
2%
$90
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Coosa River Hideaway | $2,692 | $150 | 3 | 2.5 | 4.81 mi |
Gigi’s Cottage | $3,410 | $190 | 3 | 2 | 2.74 mi |
Charming Gadsden Home w/ Golf Course Views! | $3,069 | $171 | 3 | 2 | 3.68 mi |
Gentle Breeze on the lake | $4,181 | $233 | 3 | 2 | 4.9 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