Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.15% first-year return on $108k initial cash invested.
-3.15%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$3,789
Rent
-$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$80,180
Closing costs
1%
$4,009
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,789
Total Expenses
$4,073
Mortgage P&I
51%
$1,939
Property Taxes
5%
$171
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Bama Retreat | $2,616 | $187 | 3 | 3 | 0.23 mi |
Elephant Hideaway: 3-Bed Townhome Near UA | $4,519 | $323 | 3 | 3.5 | 0.24 mi |
Groover's Glen | $2,616 | $187 | 3 | 2 | 0.25 mi |
Eclectic Escape- 3mi. from Bryant Denny! | $3,960 | $283 | 3 | 2 | 0.37 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