Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.41% first-year return on $84,003 initial cash invested.
-12.41%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$2,184
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,184
Total Expenses
$3,053
Mortgage P&I
72%
$1,582
Property Taxes
13%
$292
Home Insurance
6%
$131
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
#LuxurySBFarmhouse 3 BR w/3acres! Near Notre Dame | $2,402 | $359 | 3 | 2.5 | 1.09 mi |
Tip of the Peninsula Lake House Retreat | $2,857 | $427 | 3 | 2 | 1.74 mi |
Lake House near Notre Dame | $3,219 | $481 | 4 | 1.5 | 2.02 mi |
Wonderful remodeled Lake Home! | $1,486 | $222 | 2 | 1 | 1.63 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