Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.93% first-year return on $74,741 initial cash invested.
-11.93%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$2,865
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,741
Downpayment
20%
$59,753
Closing costs
1%
$2,988
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,865
Total Expenses
$3,608
Mortgage P&I
51%
$1,473
Property Taxes
23%
$654
Home Insurance
4%
$105
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$716
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy, artsy, scenic B-town home | $3,673 | $175 | 2 | 1 | 1.03 mi |
Cheerful 2-bedroom cottage 6 minutes to IU campus | $4,932 | $235 | 2 | 1 | 1.74 mi |
Immaculate Stay! IU GRAD ready | $3,421 | $163 | 2 | 1 | 1.97 mi |
Firefly Cabin | $3,211 | $153 | 2 | 2 | 0.07 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