Unlock all features! Tap here to upgrade
14443W & 14447W Court Oreilles Lake Drive, Hayward, WI 54843
3 beds • 3 baths • 1818 sqft
$1,850,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -28.31% first-year return on $407k initial cash invested.
-28.31%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,253
Rent
-$9,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $11,844 expenses = $9,591 out of pocket
Investment Breakdown
|
Purchase Price
$1850k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$407k
Downpayment
20%
$370k
Closing costs
1%
$18,500
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$11,844
Mortgage P&I
414%
$9,317
Property Taxes
35%
$798
Home Insurance
29%
$648
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563