Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.88% first-year return on $178k initial cash invested.
-3.88%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$6,966
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$146k
Closing costs
1%
$7,318
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$6,966
Total Expenses
$7,541
Mortgage P&I
54%
$3,765
Property Taxes
2%
$147
Home Insurance
4%
$271
HOA
0%
$13
Property Management
15%
$1,045
CapEx
4%
$279
Vacancy
0%
$0
Maintenance
4%
$279
Other
25%
$1,742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Family 4BR Cottage | Mins to DT UA | $4,166 | $428 | 4 | 3 | 2.16 mi |
5 BR - Lake Tuscaloosa - 9 acres w/ pool | $13,267 | $1,363 | 5 | 6 | 0.38 mi |
Lakeview Getaway! Spacious Home and Serene Views! | $11,330 | $1,164 | 5 | 3.5 | 1.87 mi |
Private Home Away From Home | $5,003 | $514 | 3 | 3 | 2.15 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