Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.68% first-year return on $271k initial cash invested.
-22.68%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$4,642
Rent
-$5,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1203k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$271k
Downpayment
20%
$241k
Closing costs
1%
$12,025
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,642
Total Expenses
$9,756
Mortgage P&I
129%
$5,982
Property Taxes
24%
$1,108
Home Insurance
9%
$438
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Castle House with a Rooftop View of Atlanta | $6,827 | $522 | 3 | 4 | 0.69 mi |
Stunning Home near Piedmont Pk, Mercedes-Benz, etc | $7,521 | $575 | 3 | 3.5 | 0.2 mi |
The Midtown Duo | $4,931 | $377 | 3 | 3.5 | 0.53 mi |
Kingdom House; rooftop with City/Skyline View | $6,736 | $515 | 3 | 3.5 | 0.63 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