Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $153k initial cash invested.
-5.8%
Cash On Cash
4.8%
Cap Rate
0.83
DSCR
$5,683
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$122k
Closing costs
1%
$6,124
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,683
Total Expenses
$6,421
Mortgage P&I
52%
$2,963
Property Taxes
9%
$504
Home Insurance
4%
$219
HOA
0%
$8
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,421
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Atlanta Modern | Pool, Hot Tub & Basketball Court | $19,884 | $1,108 | 4 | 4.5 | 0.24 mi |
3BR Getaway Near ATL | Pool | Hot Tub | 10 | $6,245 | $348 | 3 | 2 | 0.33 mi |
Casa Lavista Modern home in Decatur | $3,822 | $213 | 3 | 2 | 0.61 mi |
Morden City Canopy Retreat 3BR | $2,800 | $156 | 3 | 1.5 | 0.34 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