Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.52% first-year return on $116k initial cash invested.
-4.52%
Cash On Cash
5.13%
Cap Rate
0.89
DSCR
$4,553
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,300
Closing costs
1%
$4,665
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,553
Total Expenses
$4,990
Mortgage P&I
49%
$2,250
Property Taxes
8%
$356
Home Insurance
4%
$166
HOA
1%
$33
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home in Johns Creek | $3,747 | $160 | 3 | 2 | 1.16 mi |
Prime Location: Cozy Fire Pit & Outdoor Seating | $4,778 | $204 | 3 | 2 | 1.18 mi |
Entire Home 3 Bed/2 Bathroom Fully Furnished | $3,443 | $147 | 3 | 2 | 1.24 mi |
Entire Home 3 Bed/2 Bathroom Fully Furnished | $3,560 | $152 | 3 | 2 | 1.6 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