Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.65% first-year return on $54,750 initial cash invested.
4.65%
Cash On Cash
8.64%
Cap Rate
1.33
DSCR
$2,565
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $2,353 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$2,353
Mortgage P&I
37%
$945
Property Taxes
4%
$115
Home Insurance
2%
$61
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home by the Dome ☘️ Newly Renovated 🎩 1.7mi to ND | $1,720 | $145 | 3 | 2 | 0.23 mi |
The Pokagon House (1 mile to NDame Stadium) | $2,218 | $187 | 3 | 2 | 0.69 mi |
South Bend Serenity: 3BR 2 Miles From ND | $2,669 | $225 | 3 | 1.5 | 0.11 mi |
Modern Home Heart of South Bend | $3,025 | $255 | 3 | 3 | 0.06 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