Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $172k initial cash invested.
-21.04%
Cash On Cash
1.07%
Cap Rate
0.19
DSCR
$3,114
Rent
-$3,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,352
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,114
Total Expenses
$6,136
Mortgage P&I
114%
$3,555
Property Taxes
14%
$424
Home Insurance
8%
$262
HOA
13%
$400
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Sandy Springs Home | 3BDR Near Roswell | $4,584 | $274 | 3 | 2 | 0.21 mi |
Modern Sandy Springs Stay | Near Buckhead | $3,998 | $239 | 3 | 2 | 0.21 mi |
Spacious Sandy Springs Home | 4BDR Near Buckhead | $5,203 | $311 | 4 | 3 | 0.21 mi |
Renovated 2BR/2.5BA Townhome in Sandy Springs | $2,158 | $129 | 2 | 2.5 | 0.2 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