Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.69% first-year return on $66,489 initial cash invested.
4.69%
Cash On Cash
8.02%
Cap Rate
1.32
DSCR
$2,951
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,489
Downpayment
20%
$46,180
Closing costs
1%
$2,309
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$2,691
Mortgage P&I
39%
$1,165
Property Taxes
1%
$28
Home Insurance
3%
$81
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,312 | $165 | 3 | 2 | 2.74 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,148 | $107 | 3 | 2 | 3.38 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,248 | $112 | 3 | 2 | 3.58 mi |
Modern Retreat with GameRoom near RTJ Golf Course | $2,911 | $145 | 2 | 2 | 3.69 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