Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.78% first-year return on $144k initial cash invested.
-16.78%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,441
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,010
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$5,457
Mortgage P&I
85%
$2,914
Property Taxes
20%
$690
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Updated 3 bedroom in the heart of Madison | $2,592 | $142 | 3 | 2 | 0.23 mi |
Historic Downtown House Overlooking Park and Lake | $3,614 | $198 | 3 | 1 | 0.57 mi |
Peaceful, artistic home in the heart of downtown | $9,746 | $534 | 3 | 1 | 0.62 mi |
Mendota Lake View Flat | $6,388 | $350 | 3 | 1 | 0.67 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