Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $47,679 initial cash invested.
-4.71%
Cash On Cash
5.36%
Cap Rate
0.86
DSCR
$1,559
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $1,746 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
7%
$12,000
Cashflow
Total Income
$1,559
Total Expenses
$1,746
Mortgage P&I
57%
$884
Property Taxes
3%
$54
Home Insurance
4%
$60
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6 Person CABIN over the River Blue | $3,055 | $162 | 2 | 1 | 3.53 mi |
Cozy 3 bed, 2 bath camper | $3,545 | $188 | 2 | 1 | 3.47 mi |
★ Cheerful Home Close to everything in Gadsden. ★ | $2,131 | $113 | 2 | 1 | 3.59 mi |
Friendly Farmhouse~ 1940 farmhouse cottage | $2,188 | $116 | 2 | 1.5 | 2.34 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