Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.77% first-year return on $68,400 initial cash invested.
-10.77%
Cash On Cash
3.9%
Cap Rate
0.59
DSCR
$1,905
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,905 income − $2,519 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,400
Downpayment
20%
$48,000
Closing costs
1%
$2,400
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,905
Total Expenses
$2,519
Mortgage P&I
69%
$1,318
Property Taxes
11%
$203
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Lovely South Bend Home ~ 3 Mi to Dtwn & Notre Dame | $3,242 | $323 | 3 | 2 | 0.64 mi |
Modern & Gameday Ready Home! | $2,309 | $230 | 3 | 1.5 | 0.49 mi |
~ Your Home Away From Home - Walk to Notre Dame! ~ | $2,851 | $284 | 3 | 1.5 | 0.52 mi |
Legends Landing-Home 1.5mi To ND | $2,409 | $240 | 3 | 1 | 0.16 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