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 -27.64% first-year return on $407k initial cash invested.
-27.64%
Cash On Cash
0.04%
Cap Rate
0.01
DSCR
$2,694
Rent
-$9,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,694 income − $12,057 expenses = $9,363 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
$2,694
Total Expenses
$12,057
Mortgage P&I
346%
$9,317
Property Taxes
30%
$798
Home Insurance
24%
$648
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674