Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.97% first-year return on $360k initial cash invested.
-21.97%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$8,048
Rent
-$6,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$360k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
2%
$24,000
Cashflow
Total Income
$8,048
Total Expenses
$14,634
Mortgage P&I
100%
$8,035
Property Taxes
27%
$2,176
Home Insurance
7%
$560
HOA
0%
$0
Property Management
15%
$1,207
CapEx
4%
$322
Vacancy
0%
$0
Maintenance
4%
$322
Other
25%
$2,012
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4 Bedroom Condo in Lakeview | $6,404 | $363 | 4 | 3 | 0.24 mi |
Beautiful Roscoe Village/Hamlin Park 4 bed 3 bath | $8,962 | $508 | 4 | 3 | 0.4 mi |
Prime 4BR Sleeps 13 Chef Kitchen 8 Blocks to Cubs | $16,460 | $933 | 4 | 3 | 0.42 mi |
Lake View | Wrigley Designer House w/Patio | $9,597 | $544 | 4 | 3 | 0.6 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