Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.01% first-year return on $93,390 initial cash invested.
-12.01%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,402
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,390
Downpayment
20%
$71,800
Closing costs
1%
$3,590
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,402
Total Expenses
$3,337
Mortgage P&I
74%
$1,770
Property Taxes
11%
$264
Home Insurance
5%
$126
HOA
1%
$25
Property Management
15%
$360
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Bloomington Indiana Rental-3BR/2BA Apartment | $4,097 | $364 | 3 | 2 | 0.55 mi |
Cozy Family Friendly 3 Bed/2 Bath Home off 10th St | $2,915 | $259 | 3 | 2 | 0.45 mi |
Comfy Home with Pool and Porch | $2,577 | $229 | 3 | 2 | 0.6 mi |
Campus Haven | $1,519 | $135 | 3 | 1 | 0.29 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