Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.07% first-year return on $108k initial cash invested.
-0.07%
Cash On Cash
6.36%
Cap Rate
1.09
DSCR
$4,559
Rent
-$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,559
Total Expenses
$4,565
Mortgage P&I
43%
$1,945
Property Taxes
6%
$292
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BD Home Near Mercedes Benz Stadium Downtown ATL | $4,756 | $265 | 4 | 2.5 | 0.64 mi |
Amazing “2 homes in 1” Low Pet Fee/Sleeps Up To 12 | $5,402 | $301 | 4 | 3 | 0.52 mi |
Spacious Cottage House | Mins to Downtown | $4,325 | $241 | 4 | 3 | 0.59 mi |
Atl Soul BnB, hot tub, fire pit | $6,945 | $387 | 4 | 2 | 0.63 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