Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $226k initial cash invested.
-22.53%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$3,673
Rent
-$4,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$962k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$226k
Downpayment
20%
$192k
Closing costs
1%
$9,621
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$3,673
Total Expenses
$7,917
Mortgage P&I
127%
$4,655
Property Taxes
31%
$1,151
Home Insurance
9%
$348
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$918
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR Decatur Home | $3,705 | $174 | 4 | 2 | 0.49 mi |
Zen House of Downtown Decatur Emory CDC | $3,939 | $185 | 3 | 3 | 0.41 mi |
Beautifully renovated Decatur home near everything | $4,684 | $220 | 3 | 2 | 0.5 mi |
Pet/Family Friendly Renovated Bungalow By Emory | $4,237 | $199 | 3 | 2 | 0.7 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