Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.76% first-year return on $47,679 initial cash invested.
0.76%
Cash On Cash
7.01%
Cap Rate
1.12
DSCR
$1,977
Rent
$30
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$1,977
Total Expenses
$1,947
Mortgage P&I
45%
$884
Property Taxes
3%
$54
Home Insurance
3%
$60
HOA
0%
$0
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
6 Person CABIN over the River Blue | $2,676 | $166 | 2 | 1 | 3.53 mi |
Lake Getaway Minutes from Town! | $2,144 | $133 | 1 | 1 | 3.22 mi |
★ Cheerful Home Close to everything in Gadsden. ★ | $2,096 | $130 | 2 | 1 | 3.59 mi |
6 Person CABIN Over the River! Brown | $2,676 | $166 | 1 | 1 | 3.53 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