Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.03% first-year return on $62,079 initial cash invested.
9.03%
Cash On Cash
9.84%
Cap Rate
1.54
DSCR
$3,418
Rent
$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,418
Total Expenses
$2,951
Mortgage P&I
33%
$1,117
Property Taxes
3%
$119
Home Insurance
2%
$74
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Stay Minutes from Stadium/Downtown | $2,816 | $197 | 3 | 2 | 1.05 mi |
Tuscaloosa Comfort Retreat 3BR -2BR | $2,788 | $195 | 3 | 2 | 2.03 mi |
Light-Natural Oak Lux 3BR|2BTH 7 Min DT / Stadium | $2,974 | $208 | 3 | 2 | 2.22 mi |
Groover's Glen | $2,673 | $187 | 3 | 2 | 2.31 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