Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.04% first-year return on $52,341 initial cash invested.
-5.04%
Cash On Cash
5.52%
Cap Rate
0.86
DSCR
$1,936
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,936 income − $2,156 expenses = $220 out of pocket
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
6%
$12,000
Cashflow
Total Income
$1,936
Total Expenses
$2,156
Mortgage P&I
53%
$1,026
Property Taxes
7%
$132
Home Insurance
4%
$70
HOA
0%
$0
Property Management
15%
$290
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Walking distance to ND (Entire House)New Furniture | $2,511 | $258 | 2 | 1 | 0.15 mi |
Clover Cottage | 1 mile to ND | Cozy Getaway | $2,433 | $250 | 2 | 1 | 0.18 mi |
The Fan Cave - walk to ND! | $2,278 | $234 | 2 | 1 | 0.25 mi |
Notre Dame RV Tailgate Experience• Walk to Stadium | $2,132 | $219 | 2 | 1 | 0.27 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