Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.93% first-year return on $431k initial cash invested.
-24.93%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$4,928
Rent
-$8,952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1938k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$431k
Downpayment
20%
$388k
Closing costs
1%
$19,380
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$4,928
Total Expenses
$13,880
Mortgage P&I
196%
$9,651
Property Taxes
17%
$836
Home Insurance
14%
$700
HOA
7%
$328
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Southern Escape in Nordic-Inspired Home | $4,818 | $240 | 3 | 4 | 4.68 mi |
Luxury Art Getaway+ Movie Theater • Alpharetta 4BR | $7,207 | $359 | 4 | 3 | 1.32 mi |
3 Mi to Avalon: Townhome w/ Balcony in Alpharetta! | $5,762 | $287 | 4 | 3.5 | 4.82 mi |
Luxurious Milton Apartment & Separate Guest Suite | $4,698 | $234 | 4 | 3 | 1.58 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