Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.36% first-year return on $186k initial cash invested.
-9.36%
Cash On Cash
3.95%
Cap Rate
0.67
DSCR
$5,633
Rent
-$1,448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$770k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$154k
Closing costs
1%
$7,701
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,633
Total Expenses
$7,081
Mortgage P&I
67%
$3,759
Property Taxes
4%
$213
Home Insurance
5%
$306
HOA
2%
$100
Property Management
15%
$845
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ATH - Marietta - 4BR - Pet Friendly - Lassiter (northp) | $4,768 | $209 | 4 | 3 | 0.78 mi |
Discover Forest Therapy at Solitude at Willow | $6,228 | $273 | 3 | 2 | 1.7 mi |
Your Dream Getaway in Roswell! | $8,509 | $373 | 3 | 4 | 1.81 mi |
Cozy and Private home in Roswell | $5,589 | $245 | 4 | 2.5 | 1.15 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