Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.68% first-year return on $69,744 initial cash invested.
3.68%
Cash On Cash
7.91%
Cap Rate
1.27
DSCR
$3,187
Rent
$214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$246k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,744
Downpayment
20%
$49,280
Closing costs
1%
$2,464
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$2,973
Mortgage P&I
40%
$1,283
Property Taxes
2%
$73
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage | $2,261 | $126 | 3 | 1 | 1.53 mi |
Dolly's Daydream 3/2 near Barber's in Leeds | $4,504 | $251 | 3 | 2 | 3.52 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,733 | $208 | 3 | 2 | 5.41 mi |
2Bdrm-1Bath Private Cozy Apt. w/ Pool & Spa | $1,597 | $89 | 2 | 1 | 4.59 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