Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.89% first-year return on $43,479 initial cash invested.
7.89%
Cash On Cash
9.41%
Cap Rate
1.47
DSCR
$2,276
Rent
$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$43,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,276
Total Expenses
$1,990
Mortgage P&I
35%
$798
Property Taxes
2%
$48
Home Insurance
2%
$52
HOA
0%
$0
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet, cozy private Bungalow minutes from downtown | $1,678 | $89 | 2 | 1 | 0.86 mi |
Vintage with style & nestled in heart of Bham! | $1,716 | $91 | 2 | 1 | 0.91 mi |
Comfy, Cozy, & Spacious! | $2,037 | $108 | 1 | 1 | 1.71 mi |
Cozy Cottage on Secluded Pond. | $3,527 | $187 | 2 | 1 | 2.29 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