Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.98% first-year return on $125k initial cash invested.
-7.98%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$4,694
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$96,340
Closing costs
1%
$4,817
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,694
Total Expenses
$5,526
Mortgage P&I
52%
$2,464
Property Taxes
14%
$659
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
That 70s Packer House | $3,820 | $299 | 4 | 2.5 | 0.89 mi |
Walking distance to Lambeau Field! | $8,994 | $704 | 4 | 2.5 | 1.57 mi |
Green Bay Convenience: 4BR Quad | $2,504 | $196 | 4 | 2 | 0.68 mi |
Lodge @ Green Bay - Yard Space/ Backyard Enjoy! | $4,944 | $387 | 3 | 3 | 1.05 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