Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.98% first-year return on $67,602 initial cash invested.
-2.98%
Cash On Cash
6.02%
Cap Rate
0.94
DSCR
$2,411
Rent
-$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,602
Downpayment
20%
$47,240
Closing costs
1%
$2,362
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$2,579
Mortgage P&I
52%
$1,257
Property Taxes
4%
$90
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 3 Bedroom House 2 Miles from Stadium | $2,404 | $208 | 3 | 2 | 0.03 mi |
Fenced Backyard, BBQ | Close to Stadium & Hospital | $2,901 | $251 | 3 | 2 | 0.42 mi |
Bama Bungalow! -1 Mile from University-3BDRM | $2,231 | $193 | 3 | 2 | 0.42 mi |
Charming 3-bedroom house in fabulous Tuscaloosa! Close to all things UA! | $2,878 | $249 | 3 | 2 | 0.45 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