Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.2% first-year return on $86,979 initial cash invested.
8.2%
Cash On Cash
9.11%
Cap Rate
1.51
DSCR
$4,273
Rent
$594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,273
Total Expenses
$3,679
Mortgage P&I
35%
$1,511
Property Taxes
0%
$12
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New! Porchside Retreat- 9 mins from Dahlonega | $5,188 | $416 | 4 | 3 | 1.78 mi |
Sweet Dixie Farm | $4,402 | $353 | 4 | 3 | 1.3 mi |
Grove Hill -4 BR, Hot Tub, near downtown Dahlonega | $4,165 | $334 | 4 | 3.5 | 1.2 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