Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $112k initial cash invested.
-13.02%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$3,091
Rent
-$1,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,091
Total Expenses
$4,305
Mortgage P&I
68%
$2,108
Property Taxes
17%
$513
Home Insurance
5%
$149
HOA
2%
$50
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Extended Stay, Work From Home, Pet Friendly! | $5,247 | $250 | 4 | 2 | 0.47 mi |
Peaceful, 4 TVs, Arcade, at ATL Braves Stadium⚾ | $4,177 | $199 | 3 | 2 | 0.57 mi |
Cozy Large Newly Renovated Townhome Near Braves | $3,883 | $185 | 3 | 3.5 | 0.61 mi |
Atlanta Spa Retreat in the Trees | $4,428 | $211 | 3 | 2.5 | 0.74 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