Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $172k initial cash invested.
-14.89%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$3,793
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,056
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,793
Total Expenses
$5,930
Mortgage P&I
90%
$3,419
Property Taxes
11%
$436
Home Insurance
7%
$254
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
7 bed 3 bath 2 kitchen + basement @ Battery Truist | $6,658 | $384 | 4 | 3 | 0.62 mi |
Spacious Smyrna Ranch Home In Ideal Location! | $4,057 | $234 | 4 | 2 | 0.62 mi |
Safe-6mins to Braves Truist Park, FirePit, PAC-MAN | $3,710 | $214 | 3 | 2 | 0.45 mi |
⭐️Contemporary Upscale Family Villa in ❤️ of town ⚾️ | $3,242 | $187 | 3 | 2 | 0.52 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