Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.26% first-year return on $84,822 initial cash invested.
-1.26%
Cash On Cash
5.97%
Cap Rate
1.03
DSCR
$3,347
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,347
Total Expenses
$3,436
Mortgage P&I
46%
$1,539
Property Taxes
5%
$167
Home Insurance
3%
$110
HOA
0%
$13
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hoover Exit10 Stay on Parkwood 4.4 miles Finley | $3,218 | $230 | 3 | 2 | 1.97 mi |
La Cabaña Near Hoover Metro | $3,582 | $256 | 3 | 2 | 1.4 mi |
Hoover exit 10 5.4 Finley/Met Center 5.2 miles RTJ | $3,456 | $247 | 3 | 2 | 1.98 mi |
Come Relax in a Cozy, Private 3 Bedroom Home | $1,903 | $136 | 3 | 2 | 1.03 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