Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $85,788 initial cash invested.
-5.16%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$3,182
Rent
-$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,551
Mortgage P&I
52%
$1,661
Property Taxes
10%
$311
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
La Cabaña Near Hoover Metro | $3,582 | $256 | 3 | 2 | 0.75 mi |
4 acre private Pool Modern Estate! Near Hoover Met | $5,065 | $362 | 3 | 2.5 | 0.86 mi |
Hoover exit 6 or 10 11 miles Finley Center, RTJ | $3,050 | $218 | 2 | 2 | 1.62 mi |
2 King BR Cottage Hoover/Rossbridge/Tuscaloosa/UAB | $2,560 | $183 | 2 | 1 | 0.45 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