Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.58% first-year return on $91,500 initial cash invested.
-2.58%
Cash On Cash
5.54%
Cap Rate
0.96
DSCR
$3,154
Rent
-$197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,351
Mortgage P&I
54%
$1,688
Property Taxes
1%
$28
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stylish House in Smyrna GA near Braves Stadium | $2,515 | $159 | 3 | 2 | 0.64 mi |
Newly Renovated Cozy Rustic Home 10min from Truist | $2,546 | $161 | 3 | 2 | 0.66 mi |
Pet Friendly Lovely Family Home | $2,657 | $168 | 3 | 2.5 | 0.27 mi |
Newly Renovated Cozy 4 Bedroom with King Bed l 10 min from Brave Stadium | $2,989 | $189 | 4 | 2 | 0.47 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