Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.7% first-year return on $71,592 initial cash invested.
5.7%
Cash On Cash
8.02%
Cap Rate
1.39
DSCR
$3,436
Rent
$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,592
Downpayment
20%
$51,040
Closing costs
1%
$2,552
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,436
Total Expenses
$3,096
Mortgage P&I
36%
$1,229
Property Taxes
4%
$128
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$859
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Notre Dame Getaway | $6,935 | $475 | 3 | 2.5 | 0.64 mi |
Michiana Poolside Getaway | $5,095 | $349 | 3 | 2.5 | 0.09 mi |
Stylish Home Near Notre Dame | $1,723 | $118 | 3 | 2 | 0.3 mi |
The Clifford 3 Bedroom 2 bath 2 Miles North of ND | $1,898 | $130 | 3 | 2 | 0.64 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