Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.22% first-year return on $136k initial cash invested.
-15.22%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$3,971
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,606
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,971
Total Expenses
$5,692
Mortgage P&I
68%
$2,703
Property Taxes
21%
$826
Home Insurance
5%
$198
HOA
1%
$58
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Deluxe 3Bed 3Bath Home - Dresden East Neighborhood | $4,702 | $262 | 3 | 3 | 2.26 mi |
3BR Getaway Near ATL | Pool | Hot Tub | 10 | $6,245 | $348 | 3 | 2 | 0.85 mi |
N Druid Hills-MidMod-Fenced Yard-Arthur Blank Hosp | $5,725 | $319 | 3 | 2 | 1.64 mi |
Luxury Intown Atlanta Pool Home | Gourmet Kitchen | $5,509 | $307 | 3 | 2 | 1.83 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