Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.16% first-year return on $63,192 initial cash invested.
2.16%
Cash On Cash
7.38%
Cap Rate
1.2
DSCR
$2,574
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,192
Downpayment
20%
$43,040
Closing costs
1%
$2,152
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$2,460
Mortgage P&I
43%
$1,107
Property Taxes
2%
$42
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$644
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sideline Sanctuary | $3,832 | $323 | 3 | 2 | 2.28 mi |
Modern Oasis [Entire House]Close to Campus | $3,476 | $293 | 3 | 3 | 2.16 mi |
Pet Friendly Getaway in Tuscaloosa - No Fees! | $2,195 | $185 | 3 | 2 | 0.05 mi |
4 Mi to Dtwn Tuscaloosa: Home w/ Cozy Den! | $3,891 | $328 | 3 | 2 | 0.57 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