Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.05% first-year return on $134k initial cash invested.
-16.05%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$3,925
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,925
Total Expenses
$5,721
Mortgage P&I
65%
$2,532
Property Taxes
28%
$1,081
Home Insurance
5%
$184
HOA
1%
$40
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$981
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish 4BR Family Home w/ Game Room & Backyard | $4,698 | $234 | 4 | 3 | 2 mi |
Cozy Peachtree Haven 4BR with Pool & OfficeG#41727 | $3,915 | $195 | 4 | 3 | 2.12 mi |
Comfortable 4BR/3BA｜Pool & Office Included E#41727 | $4,336 | $216 | 4 | 3 | 2.18 mi |
Instant Tour: 1st Floor BR｜Insurance Stays M#41727 | $5,480 | $273 | 4 | 3 | 2.18 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