Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.03% first-year return on $339k initial cash invested.
-21.03%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$4,594
Rent
-$5,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1500k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$339k
Downpayment
20%
$300k
Closing costs
1%
$15,000
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,594
Total Expenses
$10,535
Mortgage P&I
162%
$7,425
Property Taxes
8%
$380
Home Insurance
11%
$525
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Green House - 4BR w/ 3 renovated full baths | $4,677 | $248 | 4 | 3 | 2.31 mi |
Sandy Springs House | $4,790 | $254 | 4 | 3.5 | 0.79 mi |
Happy House within a Forest | $2,772 | $147 | 4 | 2.5 | 2.04 mi |
ATH - Huge Sandy Springs home. A Mile from 400/285 | $6,619 | $351 | 4 | 4 | 1.5 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