Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.73% first-year return on $237k initial cash invested.
-17.73%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$4,808
Rent
-$3,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1016k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$237k
Downpayment
20%
$203k
Closing costs
1%
$10,157
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,808
Total Expenses
$8,314
Mortgage P&I
105%
$5,058
Property Taxes
10%
$458
Home Insurance
8%
$366
HOA
3%
$125
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,202
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alpharetta/ Crabapple Gem: 4 bedrooms / 3.5 baths | $5,148 | $273 | 4 | 3.5 | 1.06 mi |
Make Yourself at Home | $6,544 | $347 | 4 | 3 | 2.15 mi |
Home Away From Home | $5,073 | $269 | 4 | 2.5 | 2.2 mi |
Clover Cottage 4BR Ranch Dwntwn Alpharetta Pets ok | $3,753 | $199 | 4 | 2 | 1.65 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