Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.85% first-year return on $63,549 initial cash invested.
4.85%
Cash On Cash
8.23%
Cap Rate
1.33
DSCR
$2,883
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$217k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,549
Downpayment
20%
$43,380
Closing costs
1%
$2,169
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,883
Total Expenses
$2,626
Mortgage P&I
39%
$1,116
Property Taxes
2%
$51
Home Insurance
3%
$76
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721
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 | 0.36 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,213 | $107 | 3 | 2 | 0.94 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,317 | $112 | 3 | 2 | 1.44 mi |
"Southern Charm" w/ King Beds near Downtown | $2,772 | $134 | 3 | 2 | 1.78 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