Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.79% first-year return on $114k initial cash invested.
-12.79%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$3,058
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$91,820
Closing costs
1%
$4,591
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$4,277
Mortgage P&I
73%
$2,233
Property Taxes
13%
$411
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Urban Elegance: Luxurious 3 BR | $5,115 | $285 | 3 | 3 | 0.75 mi |
The Hideaway • Minutes to Downtown • WFH-Friendly! | $3,356 | $187 | 3 | 2.5 | 0.47 mi |
Boho Luxury| EV charger| Fenced Yard | King Beds | $4,038 | $225 | 3 | 2.5 | 0.72 mi |
Marvelous Downtown Atlanta Home | $1,902 | $106 | 3 | 2.5 | 0.76 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