Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $245k initial cash invested.
-19.33%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$4,885
Rent
-$3,938
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,885
Total Expenses
$8,823
Mortgage P&I
108%
$5,277
Property Taxes
17%
$834
Home Insurance
8%
$368
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxe Buckhead Retreat 6 Mi to Dtwn Atlanta | $10,693 | $651 | 5 | 5.5 | 0.54 mi |
EMORY LUXURY-- Family Friendly, Prime Location! | $4,977 | $303 | 4 | 2.5 | 0.73 mi |
Stylish Home by Emory & CDC. TVs in all 4 bedrooms | $3,679 | $224 | 4 | 2 | 0.46 mi |
Relaxing Ranch by Emory w/ 2 King, 1 Queen & 4 TVs | $3,318 | $202 | 3 | 2 | 0.54 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