Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $92,880 initial cash invested.
-2.96%
Cash On Cash
5.49%
Cap Rate
0.95
DSCR
$3,704
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,880
Downpayment
20%
$65,600
Closing costs
1%
$3,280
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,704
Total Expenses
$3,933
Mortgage P&I
43%
$1,582
Property Taxes
12%
$457
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Atlanta Luxury Vacation Home By Downtown & Airport | $6,121 | $387 | 4 | 3 | 0.16 mi |
Exquisite luxury home near Downtown Atlanta! | $5,378 | $340 | 4 | 3 | 0.23 mi |
Designer Home Near Downtown with Private Backyard | $6,010 | $380 | 4 | 3 | 0.7 mi |
Luxurious modern home in the heart of Atlanta | $6,453 | $408 | 4 | 3.5 | 0.27 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