Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.24% first-year return on $116k initial cash invested.
-7.24%
Cash On Cash
4.42%
Cap Rate
0.76
DSCR
$4,253
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,280
Closing costs
1%
$4,664
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,253
Total Expenses
$4,953
Mortgage P&I
53%
$2,249
Property Taxes
10%
$445
Home Insurance
4%
$168
HOA
1%
$50
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hot Tub·Game Room·Near Lake Point Sports & LkAllatoona | $5,378 | $340 | 3 | 2 | 1.53 mi |
LAKE HOUSE! With Kayaks, Canoe, Dock & Sunsets! | $4,982 | $315 | 3 | 2 | 2.16 mi |
Sleeps 16+ | Spacious Hideaway Home with Deck! | $4,334 | $274 | 3 | 3.5 | 1.24 mi |
5 min. Allatoona/W'stock/Huge Deck/Firepit/Sleeps7 | $3,733 | $236 | 3 | 2 | 1.48 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