Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.45% first-year return on $197k initial cash invested.
-15.45%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$4,370
Rent
-$2,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$197k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$4,370
Total Expenses
$6,905
Mortgage P&I
92%
$4,026
Property Taxes
11%
$466
Home Insurance
7%
$298
HOA
0%
$17
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Make Yourself at Home | $7,429 | $344 | 4 | 3 | 1.57 mi |
4 Mi to Chattahoochee River: Family Home w/ Yard! | $6,306 | $292 | 4 | 2.5 | 1.88 mi |
Upscale Farmhouse Near Lakes | $4,082 | $189 | 4 | 2 | 1.96 mi |
Sweet Spot… Relax, Recreation or Reset here! | $5,831 | $270 | 5 | 4 | 2.28 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