Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.4% first-year return on $219k initial cash invested.
-20.4%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$4,247
Rent
-$3,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$928k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$219k
Downpayment
20%
$186k
Closing costs
1%
$9,284
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,247
Total Expenses
$7,969
Mortgage P&I
106%
$4,492
Property Taxes
27%
$1,132
Home Insurance
7%
$306
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Inner City Metro Atlanta Delight! 4Bed 2.5Bath | $4,388 | $229 | 4 | 2 | 1.65 mi |
Spacious 4BR 8 min to Decatur Sq | Pet Friendly | $4,982 | $260 | 4 | 2 | 2.1 mi |
Pet Friendly Flexible Stay with Workspace | $4,886 | $255 | 4 | 2 | 2.13 mi |
Modern, Walkable Family Home w/ Porch & Parking | $5,251 | $274 | 4 | 3 | 1.69 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