Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.84% first-year return on $120k initial cash invested.
-10.84%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,035
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$456k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$91,200
Closing costs
1%
$4,560
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,035
Total Expenses
$4,117
Mortgage P&I
74%
$2,246
Property Taxes
7%
$211
Home Insurance
5%
$158
HOA
2%
$46
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Chestnut House | 3BR Near Airport & Downtown | $3,381 | $195 | 3 | 2 | 6.93 mi |
The Cabin of Birmingham | $5,011 | $289 | 3 | 3 | 4.72 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,352 | $251 | 3 | 2 | 6.54 mi |
The Roebuck / Vibrant • Cozy • Eclectic • Boutique | $2,791 | $161 | 3 | 2 | 6.6 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