Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $73,404 initial cash invested.
-7.03%
Cash On Cash
4.65%
Cap Rate
0.78
DSCR
$2,674
Rent
-$430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,404
Downpayment
20%
$58,480
Closing costs
1%
$2,924
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$2,674
Total Expenses
$3,104
Mortgage P&I
54%
$1,456
Property Taxes
10%
$265
Home Insurance
4%
$100
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Froedtert & 3 min Drive to Am Fam Field | $1,821 | $82 | 2 | 1 | 0.37 mi |
Cozy 3 bedroom (2 beds) home close to state fair | $2,087 | $94 | 2 | 1 | 0.22 mi |
Story Hill Stunner: Modern 2 BDR | $2,620 | $118 | 2 | 1 | 0.39 mi |
Perfectly Convenient MKE Location 2 BR Upper! | $2,553 | $115 | 2 | 1 | 0.62 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