Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $226k initial cash invested.
-18.15%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$4,829
Rent
-$3,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$198k
Closing costs
1%
$9,884
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,829
Total Expenses
$8,240
Mortgage P&I
100%
$4,823
Property Taxes
15%
$724
Home Insurance
8%
$376
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Ranch by Emory w/ 2 King, 1 Queen & 4 TVs | $3,871 | $202 | 3 | 2 | 0.53 mi |
Oasis in ATL- 3BR/2BA Lux Serene Bungalow w/Pool | $4,867 | $254 | 3 | 2 | 0.58 mi |
Midcentury Country in the City • Midtown Emory CDC | $6,132 | $320 | 3 | 2 | 0.19 mi |
Chef's Kitchen: King Bed, Queen & Bunk Bed, 70" TV | $3,679 | $192 | 3 | 2 | 0.55 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