Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.93% first-year return on $178k initial cash invested.
-9.93%
Cash On Cash
3.52%
Cap Rate
0.63
DSCR
$5,552
Rent
-$1,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,552
Total Expenses
$7,027
Mortgage P&I
61%
$3,406
Property Taxes
12%
$685
Home Insurance
5%
$271
HOA
0%
$0
Property Management
15%
$833
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,388
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 4 BR Bungalow Close to Everything Atlanta | $6,600 | $434 | 4 | 3 | 0.32 mi |
2 Mi to Zoo Atlanta: Modern Townhome w/ Balcony | $5,886 | $387 | 4 | 3 | 0.54 mi |
Atlanta City Splendor | $5,688 | $374 | 4 | 3.5 | 0.55 mi |
4BR House with hot tub & walking distance to zoo | $6,996 | $460 | 4 | 3.5 | 0.6 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