Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $89,190 initial cash invested.
-4.41%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$3,304
Rent
-$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$3,632
Mortgage P&I
52%
$1,707
Property Taxes
7%
$220
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
*GameRoom*Pool*2663ft²*King Bed*65" TV*1000 Mbps | $8,082 | $521 | 3 | 2 | 4.13 mi |
15 min. to ND, 3-BR Updated Ranch w/ 2 King Beds | $5,957 | $384 | 3 | 1.5 | 3.76 mi |
Beautiful FARMhouse at Miami Acres - South Bend IN | $3,009 | $194 | 3 | 2.5 | 4.21 mi |
The Yellow Submarine | $2,637 | $170 | 3 | 1.5 | 4.6 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