Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $172k initial cash invested.
-18.77%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$3,102
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,102
Total Expenses
$5,790
Mortgage P&I
112%
$3,483
Property Taxes
18%
$561
Home Insurance
8%
$257
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Stay by Braves Stadium Dining/Shops Near | $2,784 | $176 | 3 | 2 | 0.23 mi |
Ranch Retreat w/Porch 2 miles to Battery Atlanta! | $2,989 | $189 | 3 | 2 | 0.44 mi |
7 bed 3 bath 2 kitchen + basement @ Battery Truist | $6,121 | $387 | 4 | 3 | 0.76 mi |
Reed Street Retreat | $3,021 | $191 | 3 | 2 | 0.26 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