Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.34% first-year return on $178k initial cash invested.
-19.34%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$3,453
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,335
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,453
Total Expenses
$6,322
Mortgage P&I
104%
$3,586
Property Taxes
21%
$710
Home Insurance
7%
$245
HOA
4%
$124
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegant 4BR Business Haven on Cannonero Dr G#41937 | $4,699 | $206 | 4 | 2.5 | 0.79 mi |
Special Offer! Corp. Rental/4B/Pool Table M#41937 | $6,023 | $264 | 4 | 2.5 | 0.86 mi |
Luxury 4B Cozy Spacious Home E#41937 | $5,338 | $234 | 4 | 2.5 | 0.89 mi |
Spacious Alpharetta House near Avalon & Dining | $3,490 | $153 | 4 | 2.5 | 2.08 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