Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.72% first-year return on $70,290 initial cash invested.
-3.72%
Cash On Cash
5.78%
Cap Rate
0.92
DSCR
$2,732
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,732
Total Expenses
$2,950
Mortgage P&I
48%
$1,309
Property Taxes
9%
$243
Home Insurance
3%
$87
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$683
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Steps From Downtown | $3,918 | $230 | 3 | 2 | 0.61 mi |
Charming Downtown Family Home w/ Game Room & Yard | $3,781 | $222 | 3 | 1.5 | 0.48 mi |
Fenced Yard - Stylish, Comfy Home: Walk Downtown | $2,589 | $152 | 3 | 1 | 0.11 mi |
Charming, Furnished Retreat with a Yard—Just Minutes from Downtown Appleton | $2,095 | $123 | 3 | 1 | 0.47 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