Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.85% first-year return on $73,356 initial cash invested.
1.85%
Cash On Cash
6.88%
Cap Rate
1.19
DSCR
$3,092
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,356
Downpayment
20%
$52,720
Closing costs
1%
$2,636
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$2,979
Mortgage P&I
41%
$1,275
Property Taxes
4%
$116
Home Insurance
3%
$90
HOA
0%
$13
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sideline Sanctuary | $4,323 | $323 | 3 | 2 | 1.73 mi |
Our Nest at Spiller l Adorable Home near UA | $3,948 | $295 | 3 | 2 | 0.1 mi |
Hidden Gem 3BR • Near UA & DCH • Fenced Yard | $3,520 | $263 | 3 | 2 | 0.62 mi |
Pet Friendly Getaway in Tuscaloosa - No Fees! | $2,476 | $185 | 3 | 2 | 1.17 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