Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.04% first-year return on $89,946 initial cash invested.
-16.04%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$2,284
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,284 income − $3,486 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$343k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,946
Downpayment
20%
$68,520
Closing costs
1%
$3,426
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,284
Total Expenses
$3,486
Mortgage P&I
79%
$1,814
Property Taxes
20%
$454
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps from Notre Dame - newly renovated ! | $2,102 | $256 | 3 | 2 | 0.15 mi |
Modern Notre Dame Get Away! EV Charger (1614) | $4,008 | $488 | 3 | 2 | 0.19 mi |
Contemporary Comfort 1 Mile from Notre Dame | $4,919 | $599 | 3 | 2 | 0.2 mi |
NEWLY RENOVATED walk to Notre Dame campus gem | $3,548 | $432 | 3 | 2 | 0.23 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