Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.22% first-year return on $130k initial cash invested.
-7.22%
Cash On Cash
4.37%
Cap Rate
0.75
DSCR
$4,309
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,026
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,309
Total Expenses
$5,088
Mortgage P&I
57%
$2,436
Property Taxes
9%
$370
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4BR Retreat w/ Comfort! | $6,625 | $363 | 4 | 3.5 | 0.29 mi |
ATH - Smyrna - 3BR - Pet Friendly - Fenced (5208) | $2,592 | $142 | 3 | 3 | 0.74 mi |
Cheerful 3 Bedroom Townhome near Braves Stadium | $3,340 | $183 | 3 | 3.5 | 0.71 mi |
Haven on the Hill - Near Braves,Luxury, Spacious | $4,855 | $266 | 3 | 2 | 0.27 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