Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.12% first-year return on $612k initial cash invested.
-27.12%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$4,730
Rent
-$13,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2800k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$612k
Downpayment
20%
$560k
Closing costs
1%
$28,000
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,730
Total Expenses
$18,563
Mortgage P&I
305%
$14,407
Property Taxes
19%
$906
Home Insurance
21%
$980
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
My Happy Place at River Rocks Plantation | $4,575 | $376 | 3 | 3.5 | 1.88 mi |
Lake Living on Lake Guntersville | $4,550 | $374 | 4 | 3 | 1.58 mi |
Rock N Reel at River Rocks | $3,784 | $311 | 3 | 3.5 | 1.92 mi |
Lake Guntersville Retreat Condo | $3,455 | $284 | 3 | 3 | 2.07 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