Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.26% first-year return on $69,114 initial cash invested.
7.26%
Cash On Cash
9.13%
Cap Rate
1.45
DSCR
$3,854
Rent
$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$243k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,114
Downpayment
20%
$48,680
Closing costs
1%
$2,434
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$3,436
Mortgage P&I
33%
$1,279
Property Taxes
6%
$219
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*GameRoom*Pool*2663ft²*King Bed*65" TV*1000 Mbps | $8,082 | $521 | 3 | 2 | 0.21 mi |
15 min. to ND, 3-BR Updated Ranch w/ 2 King Beds | $5,957 | $384 | 3 | 1.5 | 0.71 mi |
Charming House Near Notre Dame | $3,040 | $196 | 3 | 2 | 0.82 mi |
Cozy A-frame home+quiet neighborhood+4 miles to ND | $2,653 | $171 | 3 | 2 | 1.96 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