Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 67.9% first-year return on $24,000 initial cash invested.
67.9%
Cash On Cash
4.44%
Cap Rate
999
DSCR
$2,718
Rent
$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,718 income − $1,360 expenses = $1,358 cash flow
Investment Breakdown
|
Monthly Mortgage Payment
$0
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$24,000
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,718
Total Expenses
$1,360
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
15%
$408
CapEx
0%
$0
Vacancy
10%
$272
Maintenance
0%
$0
Other
25%
$680
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lee Lanier in Eclectic, AL | $1,927 | $264 | 4 | 3 | 1.35 mi |
Enjoy your vacation at this Lake Martin getaway. | $2,387 | $327 | 4 | 3 | 1.41 mi |
Cabin in the Cove | $3,935 | $539 | 4 | 3 | 1.59 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