Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.66% first-year return on $62,379 initial cash invested.
-6.66%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$2,261
Rent
-$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$2,261
Total Expenses
$2,607
Mortgage P&I
55%
$1,245
Property Taxes
9%
$194
Home Insurance
4%
$84
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The White House Downtown Oasis | $2,670 | $133 | 2 | 1.5 | 0.86 mi |
Luxury Cottage in the heart of Appleton | $2,529 | $126 | 2 | 1.5 | 1.13 mi |
Relax on the Ravine | $3,112 | $155 | 2 | 1.5 | 1.22 mi |
Cheerful 2+ bedroom home with cozy front porch | $2,891 | $144 | 2 | 1 | 0.21 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