Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.72% first-year return on $148k initial cash invested.
3.72%
Cash On Cash
7.38%
Cap Rate
1.26
DSCR
$8,061
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$621k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$8,061
Total Expenses
$7,601
Mortgage P&I
38%
$3,033
Property Taxes
6%
$472
Home Insurance
3%
$228
HOA
0%
$0
Property Management
15%
$1,209
CapEx
4%
$322
Vacancy
0%
$0
Maintenance
4%
$322
Other
25%
$2,015
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midtown Atlanta - 2 Cabins | Pets | 4 Bedroom | $12,060 | $650 | 4 | 4 | 0.1 mi |
Rooms At Taylor Street LEFT SIDE UPPER | $5,473 | $295 | 4 | 4 | 0.38 mi |
Rooms At Taylor Street - RIGHT SIDE UPPER | $6,067 | $327 | 4 | 4 | 0.42 mi |
Jungle Bougie - Spacious West Midtown Stay for 8 | $9,110 | $491 | 4 | 3.5 | 0.65 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