Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.63% first-year return on $287k initial cash invested.
-21.63%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$4,396
Rent
-$5,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$287k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,396
Total Expenses
$9,560
Mortgage P&I
144%
$6,344
Property Taxes
15%
$668
Home Insurance
10%
$438
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern Retreat in Buckhead next to Golf and Park | $9,711 | $614 | 4 | 3 | 1.99 mi |
4 bed/3bath w/ everything you need/PERFECTlocation | $2,879 | $182 | 4 | 2.5 | 1.56 mi |
Sandy Springs House | $3,828 | $242 | 4 | 3.5 | 1.66 mi |
Private Quiet Buckhead Living. | $9,332 | $590 | 4 | 3.5 | 1.74 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