Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.9% first-year return on $129k initial cash invested.
12.9%
Cash On Cash
9.89%
Cap Rate
1.7
DSCR
$7,937
Rent
$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$7,937
Total Expenses
$6,551
Mortgage P&I
30%
$2,418
Property Taxes
2%
$120
Home Insurance
2%
$175
HOA
0%
$29
Property Management
15%
$1,191
CapEx
4%
$317
Vacancy
0%
$0
Maintenance
4%
$317
Other
25%
$1,984
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Family 4BR Cottage | Mins to DT UA | $6,639 | $428 | 4 | 3 | 1.93 mi |
Private Home Away From Home | $7,973 | $514 | 3 | 3 | 0.69 mi |
Lakeview Getaway! Spacious Home and Serene Views! | $18,057 | $1,164 | 5 | 3.5 | 0.94 mi |
Beautiful Home On Lake Tuscaloosa great for wkend getaway and family gatherings! | $8,656 | $558 | 5 | 2 | 0.82 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