Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $84,795 initial cash invested.
-2.31%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$3,026
Rent
-$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,795
Downpayment
20%
$57,900
Closing costs
1%
$2,895
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,026
Total Expenses
$3,189
Mortgage P&I
46%
$1,397
Property Taxes
7%
$220
Home Insurance
3%
$101
HOA
1%
$19
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR w/Pool Table & Game Room, Near DT, Sleeps 11 | $3,724 | $231 | 4 | 2 | 2.84 mi |
Newly remodeled, Cheerful 4bd home on 3 acres! | $3,031 | $188 | 4 | 2 | 2.85 mi |
Stylish Comfort in Southeast Indy! | $3,208 | $199 | 3 | 2 | 2.26 mi |
Private:Cozy: 3bd 1.5bh:New:Big Driveway: HotTub | $3,756 | $233 | 3 | 2 | 2.61 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