1041 W. Highland St. STREET, Whitewater, WI 53190
3 beds • 2 baths • 3278 sqft
$311,400
View on ZillowThis property looks like a bad Airbnb investment with a projected -11.11% first-year return on $83,394 initial cash invested.
-11.11%
Cash On Cash
3.78%
Cap Rate
0.6
DSCR
$2,597
Rent
-$772
Cashflow
Cash Flow
$2,597 income − $3,369 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,394
Downpayment
20%
$62,280
Closing costs
1%
$3,114
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,597
Total Expenses
$3,369
Mortgage P&I
64%
$1,650
Property Taxes
14%
$360
Home Insurance
4%
$112
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649