Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.04% first-year return on $63,879 initial cash invested.
9.04%
Cash On Cash
10.19%
Cap Rate
1.6
DSCR
$3,180
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
13%
$24,000
Cashflow
Total Income
$3,180
Total Expenses
$2,699
Mortgage P&I
32%
$1,005
Property Taxes
3%
$102
Home Insurance
2%
$66
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Home in Downtown South Bend Close to ND! | $3,756 | $252 | 4 | 2 | 1.49 mi |
Remodeled & Centrally Located just south of ND | $4,844 | $325 | 3 | 2 | 1.95 mi |
Lovely 4BR Home Near Downtown | $3,950 | $265 | 4 | 1.5 | 2.01 mi |
Long-Term Spacious House for Rent | $1,744 | $117 | 4 | 1.5 | 1.14 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