Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.5% first-year return on $65,229 initial cash invested.
-5.5%
Cash On Cash
4.56%
Cap Rate
0.79
DSCR
$1,906
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$1,906
Total Expenses
$2,205
Mortgage P&I
57%
$1,078
Property Taxes
7%
$134
Home Insurance
4%
$79
HOA
0%
$0
Property Management
15%
$286
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Group friendly, 3 bedrm Home/Comfort & Convenience | $2,081 | $180 | 3 | 1 | 0.18 mi |
Cute 3 Bdrm w/Parking on-site across from Hospital | $1,017 | $88 | 3 | 1 | 0.23 mi |
BEST VALUE IN TOWN! Cozy, Old World Charm Near Lambeau | $2,196 | $190 | 3 | 1 | 0.35 mi |
Comfy Green Bay Holiday Special (Lambeau/firepit) | $2,427 | $210 | 3 | 1 | 0.6 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