Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 26.38% first-year return on $42,570 initial cash invested.
26.38%
Cash On Cash
17.04%
Cap Rate
2.76
DSCR
$3,082
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$117k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,570
Downpayment
20%
$23,400
Closing costs
1%
$1,170
Rehab
0%
$0
Furnishing
15%
$18,000
Cashflow
Total Income
$3,082
Total Expenses
$2,146
Mortgage P&I
20%
$602
Property Taxes
1%
$25
Home Insurance
1%
$41
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
THE BUNGALOW | $1,506 | $99 | 3 | 2 | 1.07 mi |
Renovated McCalla/Bessemer House | $2,783 | $183 | 3 | 2 | 2.09 mi |
Comfy 3BR/2BA Home near BMH | $3,255 | $214 | 3 | 2 | 3.02 mi |
Beautiful Home 25 mins from Downtown Birmingham | $3,939 | $259 | 3 | 2 | 3.55 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