Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.49% first-year return on $74,679 initial cash invested.
1.49%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$3,010
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,010
Total Expenses
$2,917
Mortgage P&I
45%
$1,357
Property Taxes
1%
$22
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$452
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752
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 | 1.06 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,213 | $107 | 3 | 2 | 1.71 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,317 | $112 | 3 | 2 | 1.94 mi |
Southern Comfort with pool in Muscle Shoals | $4,592 | $222 | 4 | 3 | 1.66 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