Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12% first-year return on $59,383 initial cash invested.
12%
Cash On Cash
10.83%
Cap Rate
1.7
DSCR
$3,408
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$197k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,383
Downpayment
20%
$39,412
Closing costs
1%
$1,971
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$2,814
Mortgage P&I
31%
$1,049
Property Taxes
2%
$61
Home Insurance
2%
$69
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Riverside Retreat - Waterfront! | $5,821 | $368 | 3 | 2 | 3.32 mi |
Race Fans Love “3bdrm Barn Apt” @ Sunset Pointe | $4,017 | $254 | 3 | 3.5 | 3.81 mi |
New Home 3 mi. from Talladega Speedway w/King bed! | $3,464 | $219 | 4 | 2 | 2.17 mi |
Lincoln loft | $2,214 | $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