Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.47% first-year return on $171k initial cash invested.
-14.47%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,792
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$3,792
Total Expenses
$5,854
Mortgage P&I
90%
$3,404
Property Taxes
8%
$303
Home Insurance
6%
$245
HOA
2%
$81
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern monthly rental in Alpharetta | $3,886 | $175 | 4 | 3.5 | 2.48 mi |
3 Mi to Avalon: Townhome w/ Balcony in Alpharetta! | $6,373 | $287 | 4 | 3.5 | 3.64 mi |
Well, Well, Wellsley. Townhouse | $3,331 | $150 | 3 | 4 | 0.86 mi |
Spacious, Fun & Comfy Family Haven~ Garden ~ BBQ! | $3,730 | $168 | 5 | 3.5 | 2.89 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