Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.13% first-year return on $160k initial cash invested.
-15.13%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,980
Rent
-$2,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,980
Total Expenses
$4,994
Mortgage P&I
110%
$3,266
Property Taxes
2%
$62
Home Insurance
8%
$236
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
TheView make memories/ Dock/Waterview-Lake Lanier | $4,499 | $290 | 3 | 2.5 | 1.34 mi |
Private Lake House w/Hot Tub, Air Hockey & More | $3,863 | $249 | 3 | 2.5 | 1.86 mi |
Cabin on Lake Lanier, with 32 x 32 Deep Water Dock, Family Friendly- Sleeps 8 | $6,081 | $392 | 3 | 2 | 1.19 mi |
Updated Cottage @ Lake Lanier | $1,799 | $116 | 3 | 2 | 1.39 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