Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $115k initial cash invested.
-10.88%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$3,197
Rent
-$1,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$92,740
Closing costs
1%
$4,637
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,197
Total Expenses
$4,243
Mortgage P&I
70%
$2,236
Property Taxes
10%
$304
Home Insurance
5%
$166
HOA
0%
$2
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Cozy Nest - 3BR/2bths fenced | $4,484 | $378 | 3 | 2 | 1.35 mi |
Cute Cozy Farmhouse in Braselton | $4,021 | $339 | 3 | 2 | 1.44 mi |
NEW🌈 🏡Stylish&Cozy Vibes, Minutes to Chateau Elan💥 | $3,760 | $317 | 3 | 2 | 1.46 mi |
Secluded, cheerful, no steps, Road Atlanta! | $2,633 | $222 | 3 | 2 | 1.67 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