Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $117k initial cash invested.
-10.65%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,967
Rent
-$1,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,700
Closing costs
1%
$4,435
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,967
Total Expenses
$4,007
Mortgage P&I
77%
$2,282
Property Taxes
5%
$137
Home Insurance
5%
$155
HOA
0%
$8
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Comfort with pool in Muscle Shoals | $4,794 | $222 | 4 | 3 | 2.04 mi |
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,563 | $165 | 3 | 2 | 1.37 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,419 | $112 | 3 | 2 | 1.71 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,311 | $107 | 3 | 2 | 1.9 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