Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.39% first-year return on $191k initial cash invested.
-11.39%
Cash On Cash
3.41%
Cap Rate
0.59
DSCR
$5,391
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$191k
Downpayment
20%
$159k
Closing costs
1%
$7,972
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,391
Total Expenses
$7,207
Mortgage P&I
72%
$3,863
Property Taxes
9%
$476
Home Insurance
5%
$279
HOA
0%
$0
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,348
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
ATH - Huge Sandy Springs home. A Mile from 400/285 | $6,487 | $344 | 4 | 4 | 0.91 mi |
Home in Marietta. | $7,694 | $408 | 4 | 3.5 | 1.82 mi |
BRIGHT & IMMACULATE in Sandy Springs. A+ Location | $4,017 | $213 | 4 | 3.5 | 1.97 mi |
Beautiful & large Newly renovated 5 Bedroom house. | $8,694 | $461 | 5 | 4 | 2.26 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