Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.84% first-year return on $64,683 initial cash invested.
-1.84%
Cash On Cash
6.13%
Cap Rate
0.99
DSCR
$2,284
Rent
-$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$2,383
Mortgage P&I
50%
$1,144
Property Taxes
3%
$64
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The FARMish House - Near Downtown Hartselle & I65 | $2,831 | $141 | 3 | 2 | 1.84 mi |
*Downtown Cottage* —Central Location— | $3,794 | $189 | 3 | 2.5 | 1.91 mi |
Cottage by the Bowling Alley | $2,248 | $112 | 3 | 1 | 1.12 mi |
The Serenity Retreat in Small Town Hartselle | $2,168 | $108 | 2 | 1 | 1.79 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