Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.81% first-year return on $94,566 initial cash invested.
-8.81%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$2,669
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,566
Downpayment
20%
$72,920
Closing costs
1%
$3,646
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$3,363
Mortgage P&I
69%
$1,834
Property Taxes
4%
$115
Home Insurance
5%
$133
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3-bedroom w/pool and all the comforts of home in Muscle Shoals-recording capital | $3,664 | $165 | 3 | 2 | 1.27 mi |
"Paisleys on Pasadena" 3br in Heart of Dwntwn MS | $2,376 | $107 | 3 | 2 | 1.88 mi |
"Muscle Shoals Sound" w/ Porch Swing & Firepit | $2,487 | $112 | 3 | 2 | 1.89 mi |
"Southern Charm" w/ King Beds near Downtown | $2,975 | $134 | 3 | 2 | 2.28 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