Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.31% first-year return on $68,757 initial cash invested.
0.31%
Cash On Cash
6.81%
Cap Rate
1.1
DSCR
$2,725
Rent
$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,757
Downpayment
20%
$48,340
Closing costs
1%
$2,417
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$2,707
Mortgage P&I
46%
$1,244
Property Taxes
2%
$67
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,513 | $165 | 3 | 2 | 1.08 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,278 | $107 | 3 | 2 | 1.72 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,385 | $112 | 3 | 2 | 1.88 mi |
"Southern Charm" w/ King Beds near Downtown | $2,853 | $134 | 3 | 2 | 2.27 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