Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3% first-year return on $64,347 initial cash invested.
-3%
Cash On Cash
5.4%
Cap Rate
0.94
DSCR
$2,437
Rent
-$161
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,347
Downpayment
20%
$44,140
Closing costs
1%
$2,207
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,437
Total Expenses
$2,598
Mortgage P&I
43%
$1,057
Property Taxes
12%
$284
Home Insurance
4%
$88
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Yellow House 3 miles from Bay Beach & Downtown | $2,568 | $201 | 3 | 1 | 0.7 mi |
Group friendly, 3 bedrm Home/Comfort & Convenience | $2,300 | $180 | 3 | 1 | 1.15 mi |
BEST VALUE IN TOWN! Cozy, Old World Charm Near Lambeau | $2,427 | $190 | 3 | 1 | 1.17 mi |
Quiet, Peaceful Lakefront Home | $4,893 | $383 | 3 | 1 | 1.19 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