Unlock all features! Tap here to upgrade
2444 N Palmer STREET #2446, Milwaukee, WI 53212
6 beds • 2 baths • 2388 sqft • 2 units
$267,100
View on ZillowThis property might be a fair Airbnb investment with a projected 9.5% first-year return on $92,091 initial cash invested.
9.5%
Cash On Cash
10.75%
Cap Rate
1.63
DSCR
$4,958
Rent
$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,958 income − $4,229 expenses = $729 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
13%
$36,000
Cashflow
Total Income
$4,958
Total Expenses
$4,229
Mortgage P&I
30%
$1,465
Property Taxes
6%
$300
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$744
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,240
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Plush Restoration-Chic Pad near East Side/Fiserv | $2,576 | $154 | 3 | 1 | 0.15 mi |
Tara House, Upper | $1,355 | $81 | 3 | 1 | 0.15 mi |
The World Traveler | $3,262 | $195 | 3 | 1 | 0.19 mi |
Tara House, Lower | $1,405 | $84 | 3 | 1 | 0.27 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