Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $259k initial cash invested.
-14.53%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$6,069
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$224k
Closing costs
1%
$11,208
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$6,069
Total Expenses
$9,210
Mortgage P&I
95%
$5,767
Property Taxes
2%
$119
Home Insurance
7%
$411
HOA
0%
$0
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,517
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
LAKEFRONT house on Lake Tuscaloosa | $5,790 | $614 | 4 | 4 | 0.54 mi |
Sunset Cove - Lakefront - Perfect Gameday Getaway | $6,789 | $720 | 4 | 3 | 1.62 mi |
Chic Lakeside Hideaway-Close to UA-5BR-Game Room | $6,025 | $639 | 5 | 4 | 0.81 mi |
Lake T Retreat - Sunset - Pool - Putting Green! | $5,469 | $580 | 5 | 4 | 1.48 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