Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 33.56% first-year return on $40,050 initial cash invested.
33.56%
Cash On Cash
20.38%
Cap Rate
3.37
DSCR
$3,345
Rent
$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
17%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$2,225
Mortgage P&I
16%
$529
Property Taxes
2%
$53
Home Insurance
1%
$37
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
THE BUNGALOW | $1,476 | $99 | 3 | 2 | 1.01 mi |
Renovated McCalla/Bessemer House | $2,727 | $183 | 3 | 2 | 2.08 mi |
Comfy 3BR/2BA Home near BMH | $3,189 | $214 | 3 | 2 | 2.96 mi |
Beautiful Home 25 mins from Downtown Birmingham | $3,860 | $259 | 3 | 2 | 3.48 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