Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.5% first-year return on $80,238 initial cash invested.
2.5%
Cash On Cash
7.25%
Cap Rate
1.23
DSCR
$3,326
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,238
Downpayment
20%
$53,560
Closing costs
1%
$2,678
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,326
Total Expenses
$3,159
Mortgage P&I
40%
$1,319
Property Taxes
3%
$116
Home Insurance
3%
$94
HOA
1%
$33
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $3,894 | $251 | 3 | 2 | 0.99 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,227 | $208 | 3 | 2 | 2.74 mi |
Cozy Cottage | $1,955 | $126 | 3 | 1 | 3.35 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