Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.94% first-year return on $102k initial cash invested.
-5.94%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$3,085
Rent
-$506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$372k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$74,440
Closing costs
1%
$3,722
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,085
Total Expenses
$3,591
Mortgage P&I
59%
$1,835
Property Taxes
5%
$143
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Stillwood | $2,728 | $195 | 3 | 2.5 | 1.73 mi |
Charming House Near Notre Dame | $2,742 | $196 | 3 | 2 | 0.97 mi |
5* Comfy, Clean, and King Bed | $3,008 | $215 | 3 | 2 | 1.97 mi |
Cozy A-frame home+quiet neighborhood+4 miles to ND | $2,393 | $171 | 3 | 2 | 1.99 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