Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $183k initial cash invested.
-6.74%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,976
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$756k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$151k
Closing costs
1%
$7,559
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,976
Total Expenses
$7,003
Mortgage P&I
62%
$3,695
Property Taxes
2%
$112
Home Insurance
4%
$262
HOA
1%
$66
Property Management
15%
$896
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,494
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ATH - Marietta - 4BR - Pet Friendly - Lassiter (northp) | $4,801 | $205 | 4 | 3 | 0.71 mi |
Your Dream Getaway in Roswell! | $8,478 | $362 | 3 | 4 | 1.93 mi |
Sweet Spot… Relax, Recreation or Reset here! | $6,324 | $270 | 5 | 4 | 2.29 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