Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.85% first-year return on $193k initial cash invested.
-24.85%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$3,269
Rent
-$3,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$832k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$193k
Downpayment
20%
$166k
Closing costs
1%
$8,315
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$7,258
Mortgage P&I
127%
$4,150
Property Taxes
38%
$1,254
Home Insurance
9%
$285
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
MKE Lake Life- Snag the last of the Summer Dates! | $4,885 | $303 | 3 | 2 | 0.31 mi |
Bayview Bungalow– Newly Renovated Retreat | $4,030 | $250 | 3 | 2 | 0.32 mi |
South Shore Stay close to downtown | $2,096 | $130 | 3 | 1 | 0.2 mi |
Bright, Private, Spacious. | $3,095 | $192 | 3 | 1 | 0.38 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