Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $80,538 initial cash invested.
-3.08%
Cash On Cash
5.65%
Cap Rate
0.94
DSCR
$2,809
Rent
-$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,809
Total Expenses
$3,016
Mortgage P&I
53%
$1,498
Property Taxes
2%
$66
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Best Rest-Turn ~ 3BR/3BA Dothan ~ Short/Long Term | $3,307 | $151 | 3 | 3 | 0.2 mi |
Quiet & Comfy ~ 3BR/3BA Short & Long Term Stay | $3,285 | $150 | 3 | 3 | 0.24 mi |
Feeling Beachy ~ 3BR/3BA Short & Long Term Stay | $3,022 | $138 | 3 | 3 | 0.32 mi |
Sedona Hideaway 3/2 Dothan, Alabama | $2,913 | $133 | 3 | 2 | 0.53 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