Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.72% first-year return on $30,000 initial cash invested.
-7.72%
Cash On Cash
11.19%
Cap Rate
0.96
DSCR
$3,044
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $3,237 expenses = $193 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$1,750
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$30,000
Rehab
0%
$0
Furnishing
17%
$30,000
Cashflow
Total Income
$3,044
Total Expenses
$3,237
Mortgage P&I
57%
$1,750
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
1%
$25
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BD Home, 15 mi to Downtown with Hot Tub | $5,366 | $299 | 4 | 3 | 1.67 mi |
Atlanta Fun: Hot Tub & Game Oasis | $5,850 | $326 | 4 | 3 | 1.67 mi |
Prime Retreat | $4,558 | $254 | 4 | 3 | 2.01 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