Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.12% first-year return on $88,560 initial cash invested.
-11.12%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,390
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,560
Downpayment
20%
$67,200
Closing costs
1%
$3,360
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,390
Total Expenses
$3,211
Mortgage P&I
70%
$1,684
Property Taxes
11%
$257
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Hoosier Bungalow-Walk to great parks & restaurants | $1,714 | $161 | 3 | 1 | 0.22 mi |
Newly remodeled, family home - close to IU campus | $2,800 | $263 | 3 | 2 | 0.03 mi |
Newly remodeled luxury home | $5,866 | $551 | 3 | 2 | 0.23 mi |
Charming IU Cottage: Near Campus, Sleeps 8! | $2,800 | $263 | 3 | 2 | 0.26 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