Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.18% first-year return on $50,445 initial cash invested.
12.18%
Cash On Cash
11.22%
Cap Rate
1.76
DSCR
$2,756
Rent
$512
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,445
Downpayment
20%
$30,900
Closing costs
1%
$1,545
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,244
Mortgage P&I
30%
$822
Property Taxes
2%
$46
Home Insurance
2%
$54
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfortable & Spacious Home in Dothan w/ Sunroom! | $2,050 | $107 | 3 | 2 | 0.43 mi |
Azalea Place - Comfy 3/2 On Quiet Culdesac | $2,338 | $122 | 3 | 2 | 0.89 mi |
Near hospital and ACOM | $3,718 | $194 | 3 | 2 | 1.07 mi |
Entire home in Dothan, Alabama | $3,564 | $186 | 3 | 2 | 1.41 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