Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.95% first-year return on $588k initial cash invested.
-27.95%
Cash On Cash
0%
Cap Rate
0
DSCR
$4,871
Rent
-$13,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$537k
Closing costs
1%
$26,842
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,871
Total Expenses
$18,561
Mortgage P&I
277%
$13,491
Property Taxes
33%
$1,593
Home Insurance
23%
$1,138
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
10 mins to Downtown ATL ~ Peaceful & Comfy ~ BBQ | $3,121 | $180 | 4 | 2 | 0.51 mi |
Entire Duplex in Peaceful Neighborhood | $3,745 | $216 | 4 | 2 | 0.7 mi |
Stylish Home by Emory & CDC. TVs in all 4 bedrooms | $3,884 | $224 | 4 | 2 | 0.71 mi |
*Luxury 5BR Home • Built 2022 • Near Buckhead* | $7,594 | $438 | 5 | 4 | 0.72 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