Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 16.32% first-year return on $36,990 initial cash invested.
16.32%
Cash On Cash
12.17%
Cap Rate
1.97
DSCR
$2,288
Rent
$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,990
Downpayment
20%
$23,800
Closing costs
1%
$1,190
Rehab
0%
$0
Furnishing
10%
$12,000
Cashflow
Total Income
$2,288
Total Expenses
$1,785
Mortgage P&I
27%
$612
Property Taxes
1%
$32
Home Insurance
2%
$42
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$572
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
★ Cheerful Home Close to everything in Gadsden. ★ | $2,088 | $132 | 2 | 1 | 1.32 mi |
*Hidden Gem Close 2 Everything * | $2,847 | $180 | 3 | 1 | 0.74 mi |
Morning View Cottage at River Rocks Landing | $1,993 | $126 | 1 | 1 | 0.99 mi |
The Container Home at River Rocks Landing | $2,088 | $132 | 1 | 1 | 1.11 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