Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.97% first-year return on $60,300 initial cash invested.
2.97%
Cash On Cash
7.8%
Cap Rate
1.24
DSCR
$3,608
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,608
Total Expenses
$3,459
Mortgage P&I
33%
$1,202
Property Taxes
6%
$213
Home Insurance
2%
$80
HOA
6%
$233
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Private Movie Theater Game Room Sleeps 8 Indy | $3,424 | $201 | 3 | 2 | 2.08 mi |
Modern-Sunroom-15min to DwnTwn-Grps-Kids-Firepit | $3,884 | $228 | 3 | 2.5 | 0.49 mi |
Downtown Access | 3BR Ranch Retreat with Fire-Pit | $3,304 | $194 | 3 | 1.5 | 1.36 mi |
Unique converted barn apartment | $852 | $50 | 1 | 1 | 2.08 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