Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $137k initial cash invested.
-9.05%
Cash On Cash
3.87%
Cap Rate
0.67
DSCR
$4,328
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,397
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,328
Total Expenses
$5,364
Mortgage P&I
60%
$2,603
Property Taxes
11%
$492
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Make Yourself at Home | $4,961 | $347 | 4 | 3 | 0.57 mi |
4 Mi to Chattahoochee River: Family Home w/ Yard! | $4,260 | $298 | 4 | 2.5 | 0.66 mi |
On Lake walk to Canton St *Games rm/bar *chef kitc | $7,820 | $547 | 4 | 3.5 | 2.19 mi |
Coleman House | $3,774 | $264 | 4 | 2.5 | 2.26 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