Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $203k initial cash invested.
-17.71%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$3,700
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $6,689 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,700
Total Expenses
$6,689
Mortgage P&I
111%
$4,119
Property Taxes
13%
$496
Home Insurance
8%
$298
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux 4BR Retreat: 86" Smart TV, 3BT, Deck & Grill | $3,376 | $185 | 4 | 3 | 1.42 mi |
Home Away From Home! 4BD, Sleeps 7, Chef's Kitchen | $6,169 | $338 | 4 | 3.5 | 1.06 mi |
Fully Furnished, 4 bed 3.5 bath, Incl. Utilities | $9,654 | $529 | 4 | 3.5 | 1.55 mi |
4BR + Pool | Near Atlanta | Pet-Friendly Retreat | $5,110 | $280 | 4 | 3.5 | 1.58 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