Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.64% first-year return on $57,753 initial cash invested.
9.64%
Cash On Cash
9.88%
Cap Rate
1.6
DSCR
$2,997
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,753
Downpayment
20%
$37,860
Closing costs
1%
$1,893
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$2,533
Mortgage P&I
33%
$974
Property Taxes
2%
$50
Home Insurance
2%
$70
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Guntersville Retreat Near Tennessee River! | $2,800 | $156 | 3 | 2 | 3.18 mi |
Newly Built Arab Abode Near Guntersville Lake | $3,051 | $170 | 3 | 2 | 6.1 mi |
Historic Arab Home: 12 Mi to Guntersville Lake! | $3,087 | $172 | 3 | 2 | 6.28 mi |
Barndominium Deer Preserve! | $3,930 | $219 | 3 | 2 | 6.63 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