Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $102k initial cash invested.
-11.53%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,159
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$4,139
Mortgage P&I
63%
$1,981
Property Taxes
16%
$492
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Quiet 3BR/2BA Near Mall, Shopping Centers, & I-94 | $2,395 | $175 | 3 | 2 | 0.73 mi |
Oversized 3bd, 1.5 Ba. 3 acres, Creek access. | $3,545 | $259 | 3 | 1.5 | 1.56 mi |
Cozy 3-bedroom condo with AC and WiFi in enjoyable Eau Claire | $2,395 | $175 | 3 | 1 | 1.16 mi |
3BR Home w/ Hot Tub, Sunroom & Big Yard Near UWEC | $2,135 | $156 | 3 | 1 | 1.39 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