Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.77% first-year return on $223k initial cash invested.
-23.77%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$2,409
Rent
-$4,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$6,821
Mortgage P&I
208%
$5,017
Property Taxes
13%
$308
Home Insurance
14%
$341
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Comfort By The Lake | $2,644 | $164 | 3 | 2 | 0.13 mi |
Lake Retreat. | $2,789 | $173 | 3 | 2 | 0.09 mi |
A Day at the Park | $2,354 | $146 | 3 | 2 | 0.7 mi |
11. Spacious Lakeview home in Guntersville | $2,434 | $151 | 3 | 2 | 0.71 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