Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.98% first-year return on $238k initial cash invested.
-18.98%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$4,601
Rent
-$3,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1018k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$238k
Downpayment
20%
$204k
Closing costs
1%
$10,179
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$4,601
Total Expenses
$8,362
Mortgage P&I
110%
$5,039
Property Taxes
14%
$665
Home Insurance
8%
$367
HOA
2%
$83
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Monthly Rental! Sleeps 8| 4BR 3 Bathroom | $3,448 | $218 | 4 | 3.5 | 1.02 mi |
BRIGHT & IMMACULATE in Sandy Springs. A+ Location | $3,401 | $215 | 4 | 3.5 | 1.28 mi |
Spacious Sandy Springs Home | 4BDR Near Buckhead | $4,919 | $311 | 4 | 3 | 0.29 mi |
ATH - Swimming Pool -Fenced -Ranch -4BR (Vernon) | $4,492 | $284 | 4 | 3 | 1.92 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