Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.78% first-year return on $64,578 initial cash invested.
-6.78%
Cash On Cash
4.78%
Cap Rate
0.75
DSCR
$1,896
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,578
Downpayment
20%
$44,360
Closing costs
1%
$2,218
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$2,261
Mortgage P&I
62%
$1,172
Property Taxes
5%
$91
Home Insurance
5%
$88
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Rural Poolhouse | $3,466 | $215 | 3 | 2 | 1.04 mi |
Spacious Country Apartment less than 20 mins to IU | $1,757 | $109 | 3 | 1 | 0.72 mi |
Rural Escape | $2,515 | $156 | 2 | 1 | 1.06 mi |
Airy apartment, beautiful view | $1,451 | $90 | 2 | 1 | 0.68 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