Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.01% first-year return on $145k initial cash invested.
-3.01%
Cash On Cash
5.8%
Cap Rate
0.96
DSCR
$6,135
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,135
Total Expenses
$6,498
Mortgage P&I
47%
$2,894
Property Taxes
8%
$488
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,534
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sleeps 14 +Truist Field+15 mins to ATL+Six Flags | $4,801 | $287 | 4 | 3 | 0.59 mi |
Private Pickleball Court, 3mi to Braves, EV charge | $6,775 | $405 | 4 | 3.5 | 0.5 mi |
Cheerful 3 Bedroom Townhome near Braves Stadium | $3,061 | $183 | 3 | 3.5 | 0.59 mi |
Spacious 4BR Retreat w/ Comfort! | $6,073 | $363 | 4 | 3.5 | 0.66 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