Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $205k initial cash invested.
-18.04%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$4,088
Rent
-$3,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$173k
Closing costs
1%
$8,636
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,088
Total Expenses
$7,176
Mortgage P&I
102%
$4,184
Property Taxes
18%
$721
Home Insurance
8%
$308
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ATH - Huge Sandy Springs home. A Mile from 400/285 | $5,765 | $351 | 4 | 4 | 0.56 mi |
BRIGHT & IMMACULATE in Sandy Springs. A+ Location | $3,531 | $215 | 4 | 3.5 | 1.67 mi |
Happy House within a Forest | $2,414 | $147 | 4 | 2.5 | 1.61 mi |
The JFR, French Country Gem in Marietta, GA | $6,143 | $374 | 4 | 2.5 | 1.93 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