Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.06% first-year return on $63,129 initial cash invested.
-5.06%
Cash On Cash
5.34%
Cap Rate
0.84
DSCR
$2,036
Rent
-$266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,302 expenses = $266 out of pocket
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,129
Downpayment
20%
$42,980
Closing costs
1%
$2,149
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,036
Total Expenses
$2,302
Mortgage P&I
56%
$1,141
Property Taxes
5%
$110
Home Insurance
4%
$75
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Dome Home<>3BR House 1mi to ND | $1,559 | $183 | 3 | 1 | 0.21 mi |
Home Away from Home in South Bend | $1,499 | $176 | 3 | 1.5 | 0.2 mi |
Ranch home-1 mile to ND-Great for all travelers | $1,320 | $155 | 3 | 2 | 0.05 mi |
Walkable ND: 3bd w/ Movie Room | $1,976 | $232 | 3 | 2 | 0.19 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