Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.96% first-year return on $51,150 initial cash invested.
-0.96%
Cash On Cash
6.85%
Cap Rate
1.06
DSCR
$2,689
Rent
-$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
3%
$6,000
Cashflow
Total Income
$2,689
Total Expenses
$2,730
Mortgage P&I
43%
$1,161
Property Taxes
8%
$203
Home Insurance
3%
$75
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$672
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fenced Yard | Walk to Trail | Quiet & Safe | $2,823 | $119 | 1 | 1 | 0.06 mi |
The Guilford Getaway! | $1,234 | $52 | 1 | 1 | 0.14 mi |
The Neighborhood Nook | $3,843 | $162 | 1 | 1 | 0.28 mi |
Monon Trail Studio | $1,922 | $81 | 1 | 1 | 0.39 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