Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $114k initial cash invested.
-21.01%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,842
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$455k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$90,960
Closing costs
1%
$4,548
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$3,829
Mortgage P&I
122%
$2,248
Property Taxes
29%
$541
Home Insurance
8%
$156
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Packerland easy access Lambeau/Airport, 3B/2B | $2,721 | $389 | 3 | 2 | 0.37 mi |
Green Bay retreat between Lambeau Field & Airport. | $1,616 | $231 | 3 | 2 | 0.59 mi |
Charming split-level near Lambeau | $1,168 | $167 | 3 | 2 | 0.61 mi |
Spacious Home 2 miles to Lambeau | $1,042 | $149 | 2 | 2 | 0.54 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