Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $123k initial cash invested.
-17.61%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,088
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$473k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$94,500
Closing costs
1%
$4,725
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,088
Total Expenses
$3,896
Mortgage P&I
114%
$2,375
Property Taxes
14%
$302
Home Insurance
8%
$166
HOA
2%
$50
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Ranch in West Cobb in Upscale Neighborhood | $4,886 | $251 | 4 | 3 | 1.25 mi |
Conley House | $3,407 | $175 | 3 | 2.5 | 2.17 mi |
Luxury 5BR 3BA Long-Term Stay/ Insurance/ Marietta | $4,497 | $231 | 5 | 3 | 2.06 mi |
LOG CABIN 3 bed / 3bath w theatre room | $1,596 | $82 | 3 | 3 | 1.97 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