Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.54% first-year return on $430k initial cash invested.
-26.54%
Cash On Cash
0.09%
Cap Rate
0.02
DSCR
$5,574
Rent
-$9,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1933k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$430k
Downpayment
20%
$387k
Closing costs
1%
$19,326
Rehab
0%
$0
Furnishing
1%
$24,000
Cashflow
Total Income
$5,574
Total Expenses
$15,080
Mortgage P&I
169%
$9,430
Property Taxes
41%
$2,283
Home Insurance
12%
$691
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Luxurious West Midtown 4b/5b All Suites Manor | $5,598 | $428 | 4 | 4.5 | 2.16 mi |
Designer bungalow with amazing amenities | $5,768 | $441 | 4 | 4 | 0.78 mi |
Spacious Midtown 4BR 4BA @ Piedmont Park | $5,781 | $442 | 4 | 4 | 1.7 mi |
Springhouse Midtown Atlanta - Steps from GA Tech! | $7,010 | $536 | 4 | 4 | 2.09 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