Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.66% first-year return on $67,770 initial cash invested.
-6.66%
Cash On Cash
4.85%
Cap Rate
0.77
DSCR
$2,351
Rent
-$376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$237k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,770
Downpayment
20%
$47,400
Closing costs
1%
$2,370
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,351
Total Expenses
$2,727
Mortgage P&I
53%
$1,240
Property Taxes
12%
$275
Home Insurance
4%
$83
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
La Casa Bella | $3,346 | $200 | 3 | 2 | 0.63 mi |
Your One Of A Kind Rental! | $3,095 | $185 | 3 | 2 | 0.67 mi |
Cozy Cottage 3-bedroom in Southeast Terre Haute | $2,526 | $151 | 3 | 1.5 | 0.67 mi |
La Casalina | $2,744 | $164 | 3 | 1 | 0.71 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