Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 12.34% first-year return on $80,700 initial cash invested.
12.34%
Cash On Cash
10.57%
Cap Rate
1.75
DSCR
$4,747
Rent
$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$4,747
Total Expenses
$3,917
Mortgage P&I
29%
$1,359
Property Taxes
4%
$174
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Prof’s Riverside Haven Art & Style Sleeps 10 | $4,883 | $349 | 3 | 2 | 0.21 mi |
Sleeps 12, Notre Dame, Game Room and fire pit | $6,002 | $429 | 4 | 2 | 0.05 mi |
HOT TUB | Decked Out Oasis | Nespresso Coffee Bar | $4,645 | $332 | 4 | 2 | 0.11 mi |
Modern 3-Bed, 3-Bath - 3 Miles from Notre Dame | $6,926 | $495 | 3 | 3 | 0.19 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