Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 10% first-year return on $65,250 initial cash invested.
10%
Cash On Cash
9.83%
Cap Rate
1.59
DSCR
$3,558
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$3,014
Mortgage P&I
33%
$1,158
Property Taxes
2%
$69
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rustic Elegance | $5,330 | $337 | 3 | 2 | 3.62 mi |
Riverside Retreat - Waterfront! | $5,821 | $368 | 3 | 2 | 5.09 mi |
Families love Frank’s Lakehouse @ Sunset estates | $4,618 | $292 | 3 | 2.5 | 4.37 mi |
New Home 3 mi. from Talladega Speedway w/King bed! | $3,464 | $219 | 4 | 2 | 0.11 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