Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $167k initial cash invested.
-9.92%
Cash On Cash
3.81%
Cap Rate
0.65
DSCR
$5,327
Rent
-$1,381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,814
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,327
Total Expenses
$6,708
Mortgage P&I
63%
$3,331
Property Taxes
10%
$509
Home Insurance
5%
$245
HOA
1%
$66
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy and Private home in Roswell | $5,377 | $249 | 4 | 2.5 | 1.59 mi |
ATH - Marietta - 4BR - Pet Friendly - Lassiter (northp) | $4,427 | $205 | 4 | 3 | 0.73 mi |
Open Floor Plan w/ Gourmet Kitchen in East Cobb | $6,263 | $290 | 4 | 2.5 | 1.94 mi |
Saltwater Pool Oasis, Near Braves, PG Baseball | $11,727 | $543 | 5 | 3.5 | 2.11 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