Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $61,995 initial cash invested.
-17.29%
Cash On Cash
1.47%
Cap Rate
0.23
DSCR
$889
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$889 income − $1,782 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$889
Total Expenses
$1,782
Mortgage P&I
125%
$1,113
Property Taxes
19%
$169
Home Insurance
8%
$73
HOA
0%
$0
Property Management
15%
$133
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$222
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Midcentury Modern Home - 3.8 miles to Notre Dame! | $937 | $385 | 3 | 1.5 | 0.61 mi |
Dover Den in the Bend - Hot Tub and Pet Friendly! | $494 | $203 | 3 | 2 | 0.31 mi |
Notre Dame Getaway | $1,112 | $457 | 3 | 2 | 0.55 mi |
Game Weekend Getaway! | $981 | $403 | 3 | 1.5 | 0.44 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