Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.84% first-year return on $86,250 initial cash invested.
-5.84%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$2,926
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,926
Total Expenses
$3,346
Mortgage P&I
56%
$1,650
Property Taxes
5%
$139
Home Insurance
4%
$114
HOA
1%
$38
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cabin of Birmingham | $4,868 | $291 | 3 | 3 | 4.99 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,048 | $242 | 3 | 2 | 6.59 mi |
The Roebuck / Vibrant • Cozy • Eclectic • Boutique | $2,677 | $160 | 3 | 2 | 6.93 mi |
Comfy & Classy 3/2 *Adjustable Bed* Beautiful Lawn | $1,573 | $94 | 3 | 2 | 4.77 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