Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $174k initial cash invested.
-14.07%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$4,109
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$714k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$143k
Closing costs
1%
$7,140
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,109
Total Expenses
$6,148
Mortgage P&I
86%
$3,535
Property Taxes
8%
$319
Home Insurance
8%
$315
HOA
0%
$8
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,027
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Happy House within a Forest | $2,514 | $145 | 4 | 2.5 | 1.74 mi |
ATH - Huge Sandy Springs home. A Mile from 400/285 | $5,964 | $344 | 4 | 4 | 0.49 mi |
#1 Atl's Historic Pill Hill-Swim Pool, Tennis, Duck Pond, Cabanas! | $2,098 | $121 | 3 | 2 | 1.56 mi |
Quite and Spacious 3 BR/2BA in Sandy Spring | $1,924 | $111 | 3 | 2 | 1.71 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