Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.01% first-year return on $72,180 initial cash invested.
1.01%
Cash On Cash
6.86%
Cap Rate
1.14
DSCR
$2,900
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$2,839
Mortgage P&I
45%
$1,298
Property Taxes
2%
$59
Home Insurance
3%
$90
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,413 | $165 | 3 | 2 | 0.13 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,213 | $107 | 3 | 2 | 0.68 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,317 | $112 | 3 | 2 | 1.21 mi |
"Southern Charm" w/ King Beds near Downtown | $2,772 | $134 | 3 | 2 | 1.53 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