Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $275k initial cash invested.
-20.11%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$5,304
Rent
-$4,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1196k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$239k
Closing costs
1%
$11,962
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$5,304
Total Expenses
$9,916
Mortgage P&I
112%
$5,957
Property Taxes
14%
$747
Home Insurance
8%
$446
HOA
4%
$220
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Alpharetta Downtown 4bd/3ba - Goldfish Home | $7,065 | $294 | 4 | 3 | 0.55 mi |
Spacious 3 Bedrm Apt Near Avalon W/ Attach Garage | $5,383 | $224 | 3 | 3 | 0.67 mi |
Beautiful Bungalow - Walk to downtown Alpharetta | $6,632 | $276 | 3 | 2 | 0.22 mi |
Downtown Alpharetta - Treehouse | $7,041 | $293 | 3 | 2 | 0.24 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