Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.21% first-year return on $53,490 initial cash invested.
3.21%
Cash On Cash
8.04%
Cap Rate
1.26
DSCR
$2,256
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$2,113
Mortgage P&I
40%
$899
Property Taxes
3%
$72
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Duplex for Families | $1,774 | $119 | 3 | 2 | 5.03 mi |
House of the Holy Family/Game room | $2,146 | $144 | 3 | 2 | 3.15 mi |
Humble Bee Cottage close to downtown Cullman | $2,757 | $185 | 3 | 1 | 4.47 mi |
Get Away, Far Away | $1,371 | $92 | 3 | 2 | 4.98 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