Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.83% first-year return on $68,100 initial cash invested.
0.83%
Cash On Cash
7.31%
Cap Rate
1.14
DSCR
$2,751
Rent
$47
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $2,704 expenses = $47 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$2,751
Total Expenses
$2,704
Mortgage P&I
41%
$1,122
Property Taxes
7%
$181
Home Insurance
3%
$80
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Perfect Getaway! Shuttle on game day included! | $9,582 | $829 | 4 | 2 | 0.65 mi |
ND hideaway on Hass | $10,819 | $936 | 4 | 2 | 0.68 mi |
Walkable to Notre Dame Stadium-Convenient Location | $5,849 | $506 | 4 | 2 | 0.68 mi |
Walking distance to Notre Dame | $5,086 | $440 | 4 | 2.5 | 0.53 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