Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.69% first-year return on $99,579 initial cash invested.
-1.69%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$3,814
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,814
Total Expenses
$3,954
Mortgage P&I
47%
$1,774
Property Taxes
6%
$222
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walk to Notre Dame. Game Room & Hot Tub Hypedome! | $7,616 | $642 | 4 | 3 | 0.47 mi |
Charming bungalow near campus! | $4,923 | $415 | 4 | 3 | 0.61 mi |
University Living | $4,389 | $370 | 4 | 2.5 | 0.37 mi |
Walk to ND/Eddy Street *ProCleaned *Comfy *Updated | $6,157 | $519 | 4 | 2.5 | 0.65 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