Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $178k initial cash invested.
-15.29%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$4,532
Rent
-$2,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,532
Total Expenses
$6,799
Mortgage P&I
79%
$3,584
Property Taxes
14%
$631
Home Insurance
6%
$280
HOA
3%
$129
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern monthly rental in Alpharetta | $4,471 | $175 | 4 | 3.5 | 1.9 mi |
Spacious 4BR Home on a Quiet Cul-de-Sac (Anclote) | $6,030 | $236 | 4 | 2.5 | 2 mi |
ATH - Johns Creek-3BR-Fenced-Pet Friendly (Vgate) | $5,825 | $228 | 3 | 2.5 | 1.85 mi |
Luxury 4BR Home w/ Backyard +Near Avalon | $4,267 | $167 | 5 | 3.5 | 1.96 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