Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.57% first-year return on $147k initial cash invested.
-4.57%
Cash On Cash
5.19%
Cap Rate
0.89
DSCR
$5,795
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,795
Total Expenses
$6,357
Mortgage P&I
50%
$2,874
Property Taxes
7%
$407
Home Insurance
4%
$219
HOA
1%
$75
Property Management
15%
$869
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,449
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy House, Fenced Yard - Pets, Kid & Groups Okay! | $4,681 | $270 | 4 | 3 | 2.05 mi |
A Relaxing Downtown Roswell Home | $6,380 | $368 | 4 | 3 | 2.08 mi |
On Lake walk to Canton St *Games rm/bar *chef kitc | $9,553 | $551 | 4 | 3.5 | 2 mi |
Coleman House | $4,577 | $264 | 4 | 2.5 | 2.14 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