Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.04% first-year return on $83,220 initial cash invested.
7.04%
Cash On Cash
8.61%
Cap Rate
1.49
DSCR
$4,395
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,220
Downpayment
20%
$56,400
Closing costs
1%
$2,820
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,395
Total Expenses
$3,907
Mortgage P&I
31%
$1,360
Property Taxes
8%
$338
Home Insurance
2%
$99
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Amazing home Marietta/ with wirpool jacuzzi | $4,763 | $290 | 4 | 3 | 1.39 mi |
Charming Home w/Basement near Marietta, KSU & ATL | $4,911 | $299 | 4 | 3 | 1.44 mi |
Cozy Ranch Retreat DT Marietta, KSU & ATL | $4,550 | $277 | 4 | 3 | 1.59 mi |
Serenity at the Square | $7,293 | $444 | 4 | 3 | 2.19 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