Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.24% first-year return on $62,247 initial cash invested.
-2.24%
Cash On Cash
6.25%
Cap Rate
0.98
DSCR
$2,299
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,247
Downpayment
20%
$42,140
Closing costs
1%
$2,107
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,299
Total Expenses
$2,415
Mortgage P&I
49%
$1,121
Property Taxes
4%
$102
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The FARMish House - Near Downtown Hartselle & I65 | $2,831 | $141 | 3 | 2 | 1.37 mi |
*Downtown Cottage* —Central Location— | $3,794 | $189 | 3 | 2.5 | 1.3 mi |
Cottage by the Bowling Alley | $2,248 | $112 | 3 | 1 | 0.58 mi |
New Home, Walk to Downtown Hartselle | $1,927 | $96 | 2 | 2 | 0.63 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