Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.88% first-year return on $76,737 initial cash invested.
0.88%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$3,170
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,737
Downpayment
20%
$55,940
Closing costs
1%
$2,797
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$3,114
Mortgage P&I
44%
$1,407
Property Taxes
3%
$90
Home Insurance
3%
$95
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rustic Elegance | $5,843 | $337 | 3 | 2 | 3.59 mi |
New Home 3 mi. from Talladega Speedway w/King bed! | $3,797 | $219 | 4 | 2 | 0.07 mi |
Lincoln loft | $2,427 | $140 | 2 | 2 | 3.52 mi |
Legacy Condos 302-B | $4,334 | $250 | 4 | 4.5 | 1.17 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