Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.56% first-year return on $139k initial cash invested.
-5.56%
Cash On Cash
4.66%
Cap Rate
0.84
DSCR
$5,298
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
5.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,767
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$5,943
Mortgage P&I
50%
$2,674
Property Taxes
10%
$523
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,324
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
3br at Ponce City Market – Le Noir Et Blanc by ALR | $8,081 | $492 | 3 | 2 | 0.13 mi |
Ponce City Market - Lush Loft by ALR | $7,605 | $463 | 3 | 2 | 0.18 mi |
Atlanta Ponce Market Beltline 3BR/2BA | 3 King Bed | $5,322 | $324 | 3 | 2 | 0.27 mi |
Walk to Parks and Gardens from a 1925 Craftsman Bungalow | $2,727 | $166 | 3 | 2 | 0.32 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