Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $212k initial cash invested.
-15.06%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$5,472
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$212k
Downpayment
20%
$179k
Closing costs
1%
$8,938
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$5,472
Total Expenses
$8,128
Mortgage P&I
81%
$4,425
Property Taxes
11%
$619
Home Insurance
6%
$315
HOA
3%
$142
Property Management
15%
$821
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,368
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sandy Springs House | $5,226 | $242 | 4 | 3.5 | 1.45 mi |
Buckhead Bliss | Modern Comfort | $8,163 | $378 | 4 | 3.5 | 2.1 mi |
Luxury Buckhead executive Oasis for Family or work | $8,466 | $392 | 4 | 4.5 | 2.15 mi |
Private Quiet Buckhead Living. | $12,742 | $590 | 4 | 3.5 | 2.21 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