Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.53% first-year return on $66,000 initial cash invested.
8.53%
Cash On Cash
10.21%
Cap Rate
1.57
DSCR
$3,781
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,781 income − $3,312 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,781
Total Expenses
$3,312
Mortgage P&I
29%
$1,082
Property Taxes
9%
$341
Home Insurance
2%
$75
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Urban Comfort & Cozy 4BR Near Downtown Indianapoli | $3,851 | $211 | 4 | 1.5 | 0.4 mi |
4BR Fully Renovated (Entire House) | $4,636 | $254 | 4 | 1.5 | 0.61 mi |
5 Min Lucas Oil~HOT TUB~Backyard Retreat~DT Indy! | $9,636 | $528 | 4 | 2 | 0.09 mi |
Indy Group Getaway | Fire Pit + Games for 10 | $5,311 | $291 | 4 | 2 | 0.14 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