Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.25% first-year return on $151k initial cash invested.
-14.25%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$3,764
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,343
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,764
Total Expenses
$5,559
Mortgage P&I
82%
$3,101
Property Taxes
10%
$394
Home Insurance
5%
$206
HOA
1%
$50
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR Near North Mall & Avalon, Downtown | $3,438 | $157 | 3 | 3 | 1.85 mi |
Cozy & Peaceful Alpharetta Home Near Everything | $4,380 | $200 | 3 | 2.5 | 0.67 mi |
Spacious Family Home Near Avalon | $4,358 | $199 | 3 | 2.5 | 0.88 mi |
Roswell home.Office Space •Parking •Medium Rent | $3,570 | $163 | 3 | 2.5 | 1.79 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