Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.11% first-year return on $68,961 initial cash invested.
-1.11%
Cash On Cash
6.11%
Cap Rate
1.03
DSCR
$2,433
Rent
-$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$214k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,961
Downpayment
20%
$42,820
Closing costs
1%
$2,141
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,433
Total Expenses
$2,497
Mortgage P&I
43%
$1,058
Property Taxes
8%
$195
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Corporate Rental,4bd. S Huntsville, Cul-de-sac | $1,918 | $119 | 4 | 2.5 | 0.84 mi |
Sleeps 10/Fiber Wi-Fi/Modern 4BR | $1,419 | $88 | 4 | 3 | 1.43 mi |
The Christmas Carol | $4,594 | $285 | 4 | 3 | 2.08 mi |
Stones Throw to Redstone | $1,870 | $116 | 3 | 2 | 0.73 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