Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.68% first-year return on $192k initial cash invested.
-15.68%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,234
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$160k
Closing costs
1%
$8,000
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,234
Total Expenses
$6,743
Mortgage P&I
94%
$3,961
Property Taxes
11%
$471
Home Insurance
7%
$280
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Sandy Springs Home | 4BDR Near Buckhead | $4,966 | $314 | 4 | 3 | 2.09 mi |
Happy House within a Forest | $2,293 | $145 | 4 | 2.5 | 1.31 mi |
BRIGHT & IMMACULATE in Sandy Springs. A+ Location | $3,369 | $213 | 4 | 3.5 | 1.43 mi |
The JFR, French Country Gem in Marietta, GA | $5,915 | $374 | 4 | 2.5 | 2.16 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