Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $66,384 initial cash invested.
-7.75%
Cash On Cash
4.57%
Cap Rate
0.71
DSCR
$1,921
Rent
-$429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,921 income − $2,350 expenses = $429 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,384
Downpayment
20%
$46,080
Closing costs
1%
$2,304
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,921
Total Expenses
$2,350
Mortgage P&I
64%
$1,230
Property Taxes
6%
$116
Home Insurance
4%
$82
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Kickoff | Walk to Notre Dame | Sleeps 8! | $1,606 | $160 | 3 | 1 | 0.12 mi |
Bulla Bungalow - 1.1 mi from ND | $3,092 | $308 | 3 | 1 | 0.15 mi |
The Playbook Place2BR 1BA Home 15mi To ND | $1,847 | $184 | 3 | 1 | 0.18 mi |
3 bedroom home 7 blocks from ND, Firepit! (54231) | $2,369 | $236 | 3 | 1 | 0.22 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