Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.5% first-year return on $45,579 initial cash invested.
5.5%
Cash On Cash
8.5%
Cap Rate
1.35
DSCR
$2,182
Rent
$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
8%
$12,000
Cashflow
Total Income
$2,182
Total Expenses
$1,973
Mortgage P&I
38%
$836
Property Taxes
2%
$34
Home Insurance
3%
$56
HOA
0%
$0
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Chic Modern 2BR Retreat w/ Yard, Laundry & SmartTV | $2,981 | $140 | 2 | 1 | 0.17 mi |
Stylish 2BR Indy Retreat with Private Backyard | $2,300 | $108 | 2 | 1 | 0.17 mi |
Stay in Wanamaker Southeast side of Indianapolis! | $2,129 | $100 | 2 | 1 | 1.95 mi |
Peaceful living | $2,150 | $101 | 2 | 1.5 | 1.88 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