Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $203k initial cash invested.
-14.97%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$4,586
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,586
Total Expenses
$7,113
Mortgage P&I
90%
$4,119
Property Taxes
11%
$496
Home Insurance
7%
$298
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lux 4BR Retreat: 86" Smart TV, 3BT, Deck & Grill | $3,168 | $186 | 4 | 3 | 1.42 mi |
Home Away From Home! 4BD, Sleeps 7, Chef's Kitchen | $5,825 | $342 | 4 | 3.5 | 1.06 mi |
4BR + Pool | Near Atlanta | Pet-Friendly Retreat | $4,837 | $284 | 4 | 3.5 | 1.58 mi |
Modern Convenient Spot to Enjoy & Relax! | $4,940 | $290 | 4 | 2 | 1.35 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