Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $148k initial cash invested.
-9.44%
Cash On Cash
3.84%
Cap Rate
0.65
DSCR
$4,153
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,905
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,153
Total Expenses
$5,317
Mortgage P&I
70%
$2,887
Property Taxes
5%
$217
Home Insurance
5%
$210
HOA
0%
$10
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy 3BR Near North Mall & Avalon, Downtown | $3,725 | $157 | 3 | 3 | 0.58 mi |
The Red Magnolia, Cozy, Game Rm, Historic Roswell | $6,833 | $288 | 3 | 2.5 | 0.42 mi |
Cozy & family-friendly townhome | $3,393 | $143 | 3 | 2.5 | 0.48 mi |
Roswell home.Office Space •Parking •Medium Rent | $3,867 | $163 | 3 | 2.5 | 0.59 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