Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.24% first-year return on $69,870 initial cash invested.
8.24%
Cash On Cash
9.24%
Cap Rate
1.5
DSCR
$3,752
Rent
$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,870
Downpayment
20%
$49,400
Closing costs
1%
$2,470
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$3,272
Mortgage P&I
34%
$1,271
Property Taxes
2%
$90
Home Insurance
2%
$86
HOA
1%
$24
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $4,417 | $242 | 3 | 2 | 0.88 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,778 | $207 | 3 | 2 | 1.38 mi |
Cozy Cottage | $2,318 | $127 | 3 | 1 | 4.45 mi |
5 Star Flat Downtown Trussville | $4,417 | $242 | 2 | 2 | 6.44 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