Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.5% first-year return on $54,750 initial cash invested.
-0.5%
Cash On Cash
6.86%
Cap Rate
1.07
DSCR
$2,149
Rent
-$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $2,172 expenses = $23 out of pocket
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$2,172
Mortgage P&I
44%
$937
Property Taxes
6%
$138
Home Insurance
3%
$66
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Michiana Poolside Getaway | $3,618 | $305 | 3 | 2.5 | 0.57 mi |
Irish Home Base - Sleeps 6, 2 Full Baths, Near ND! | $2,242 | $189 | 3 | 2 | 0.03 mi |
Cozy Home~ 3 mi from Notre Dame! | $4,425 | $373 | 3 | 2 | 0.53 mi |
Pet-Friendly House w/ Game Room & BBQ Grill | $4,638 | $391 | 4 | 2 | 0.62 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