Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.12% first-year return on $62,766 initial cash invested.
3.12%
Cash On Cash
7.93%
Cap Rate
1.24
DSCR
$2,767
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,766
Downpayment
20%
$42,634
Closing costs
1%
$2,132
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,767
Total Expenses
$2,604
Mortgage P&I
41%
$1,134
Property Taxes
2%
$66
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Race Fans Love “3bdrm Barn Apt” @ Sunset Pointe | $3,631 | $254 | 3 | 3.5 | 3.81 mi |
Riverside Retreat - Waterfront! | $5,261 | $368 | 3 | 2 | 3.32 mi |
New Home 3 mi. from Talladega Speedway w/King bed! | $3,131 | $219 | 4 | 2 | 2.17 mi |
Lincoln loft | $2,001 | $140 | 2 | 2 | 2.83 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