Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.53% first-year return on $80,280 initial cash invested.
-3.53%
Cash On Cash
5.38%
Cap Rate
0.91
DSCR
$2,802
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$2,802
Total Expenses
$3,038
Mortgage P&I
47%
$1,325
Property Taxes
10%
$275
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4 BR Apartment in Menasha 104 | $2,065 | $93 | 4 | 2 | 1.7 mi |
King; Quiet & Serene; Near Green Bay & Oshkosh | $6,062 | $273 | 3 | 2 | 1.17 mi |
Mysa Home 3Br/2Ba firepit & movie room | $4,019 | $181 | 3 | 2 | 1.65 mi |
Family Home Steps from Lawrence U & Downtown | $6,750 | $304 | 3 | 2 | 1.9 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