Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.37% first-year return on $90,318 initial cash invested.
-4.37%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$2,924
Rent
-$329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,318
Downpayment
20%
$63,160
Closing costs
1%
$3,158
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$2,924
Total Expenses
$3,253
Mortgage P&I
53%
$1,557
Property Taxes
6%
$178
Home Insurance
4%
$114
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$731
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Four Bedroom Home In Terre Haute. ISU, Rose Hulman | $4,014 | $249 | 4 | 2 | 0.96 mi |
Peaceful Easy Feeling | $3,676 | $228 | 4 | 3 | 1.36 mi |
Lovely Bungalow | $2,402 | $149 | 3 | 2 | 1.35 mi |
*Convenient location |3Bed 2 Bath|King Bed| Grill* | $2,418 | $150 | 3 | 2 | 1.58 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