Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.63% first-year return on $73,734 initial cash invested.
-1.63%
Cash On Cash
5.83%
Cap Rate
1.01
DSCR
$2,684
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,684
Total Expenses
$2,784
Mortgage P&I
48%
$1,283
Property Taxes
3%
$80
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Near Campus | $3,991 | $410 | 3 | 2 | 1.2 mi |
Bright, Lux Home steps from Bryant-Denny Stadium | $4,662 | $479 | 3 | 2 | 1.45 mi |
Bama Hideout | $5,081 | $522 | 3 | 2.5 | 1.42 mi |
Bama Getaway | $4,915 | $505 | 3 | 3 | 1.49 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