Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.62% first-year return on $138k initial cash invested.
-9.62%
Cash On Cash
3.69%
Cap Rate
0.64
DSCR
$3,692
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,692
Total Expenses
$4,802
Mortgage P&I
71%
$2,636
Property Taxes
3%
$125
Home Insurance
5%
$191
HOA
2%
$77
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bright Foley Home w/ Patio - 7 Mi to Wharf & Beach | $4,367 | $293 | 4 | 2 | 1.36 mi |
Bella Vista/OWA, Tropic Falls/ 7 mi. to beach | $2,906 | $195 | 4 | 2 | 1.44 mi |
Great Home near Gulf Shores Beaches & Attractions! | $2,862 | $192 | 4 | 2 | 1.69 mi |
Beachy Sweet home, foley gulf shores orange beach | $3,517 | $236 | 4 | 2 | 1.74 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