Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.59% first-year return on $112k initial cash invested.
-7.59%
Cash On Cash
4.12%
Cap Rate
0.71
DSCR
$2,997
Rent
-$706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,400
Closing costs
1%
$4,170
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$2,997
Total Expenses
$3,703
Mortgage P&I
67%
$2,017
Property Taxes
3%
$95
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Comfort with pool in Muscle Shoals | $4,727 | $222 | 4 | 3 | 1.28 mi |
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,513 | $165 | 3 | 2 | 0.8 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,278 | $107 | 3 | 2 | 1.41 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,385 | $112 | 3 | 2 | 1.83 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