Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.17% first-year return on $66,405 initial cash invested.
-2.17%
Cash On Cash
6.11%
Cap Rate
0.98
DSCR
$2,340
Rent
-$120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,405
Downpayment
20%
$46,100
Closing costs
1%
$2,305
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,460
Mortgage P&I
51%
$1,200
Property Taxes
3%
$66
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Dolly's Daydream 3/2 near Barber's in Leeds | $3,741 | $251 | 3 | 2 | 0.23 mi |
Pet-Friendly Alabama Retreat w/ Deck & Patio! | $3,100 | $208 | 3 | 2 | 2.13 mi |
Cozy Cottage | $1,878 | $126 | 3 | 1 | 3.63 mi |
Royal Retreat 2BR Long Term Rental | $671 | $45 | 2 | 1.5 | 0.25 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