Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 34.18% first-year return on $42,129 initial cash invested.
34.18%
Cash On Cash
20.22%
Cap Rate
3.28
DSCR
$3,626
Rent
$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
16%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$2,426
Mortgage P&I
16%
$591
Property Taxes
2%
$55
Home Insurance
1%
$40
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*Spacious Family Home in Downtown Gadsden!* | $3,974 | $184 | 3 | 2 | 0.84 mi |
Coosa River Hideaway | $3,239 | $150 | 3 | 2.5 | 1.97 mi |
*Hidden Gem Close 2 Everything * | $3,887 | $180 | 3 | 1 | 2.29 mi |
* Private Retreat for the whole crew! * | $4,989 | $231 | 3 | 2 | 2.04 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