Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 95.65% first-year return on $24,000 initial cash invested.
95.65%
Cash On Cash
6.26%
Cap Rate
999
DSCR
$3,826
Rent
$1,913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,826 income − $1,913 expenses = $1,913 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
$3,826
Total Expenses
$1,913
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
0%
$0
Property Management
15%
$574
CapEx
0%
$0
Vacancy
10%
$383
Maintenance
0%
$0
Other
25%
$956
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lee Lanier in Eclectic, AL | $2,761 | $267 | 4 | 3 | 1.35 mi |
Cozy Lake House with Private Beach | $2,937 | $284 | 4 | 3 | 1.35 mi |
Enjoy your vacation at this Lake Martin getaway. | $3,227 | $312 | 4 | 3 | 1.41 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