Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.09% first-year return on $68,316 initial cash invested.
2.09%
Cash On Cash
6.94%
Cap Rate
1.21
DSCR
$2,987
Rent
$119
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,316
Downpayment
20%
$47,920
Closing costs
1%
$2,396
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,987
Total Expenses
$2,868
Mortgage P&I
38%
$1,148
Property Taxes
7%
$205
Home Insurance
3%
$82
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$747
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Green Bay House - Walk to Resch Center events | $3,311 | $311 | 3 | 1 | 0.05 mi |
AfterWIRTZ - Walking distance to Lambeau/Resch Ctr | $2,566 | $241 | 3 | 1 | 0.11 mi |
Biemeret Garden - Steps from Lambeau, Resch Center | $2,768 | $260 | 3 | 1 | 0.11 mi |
Nuno's Frozen Tundra-9 Min Walk Lambeau-Game Room | $3,268 | $307 | 3 | 1 | 0.27 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