Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.8% first-year return on $57,150 initial cash invested.
-3.8%
Cash On Cash
5.74%
Cap Rate
0.91
DSCR
$2,114
Rent
-$181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$2,114
Total Expenses
$2,295
Mortgage P&I
53%
$1,124
Property Taxes
4%
$81
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$528
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Dungeon Unique Experience for 6, 3 mil-dwntwn | $2,774 | $120 | 2 | 1 | 0.19 mi |
Garfield Park Apartment | $2,381 | $103 | 2 | 1 | 0.34 mi |
Parkside Downtown Apartment | $2,335 | $101 | 2 | 1 | 0.35 mi |
Indy Zen Den [Garfield Park / Convention Ctr ] | $1,664 | $72 | 2 | 1 | 0.45 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