Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $95,652 initial cash invested.
-10.83%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$2,892
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,652
Downpayment
20%
$68,240
Closing costs
1%
$3,412
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,892
Total Expenses
$3,755
Mortgage P&I
58%
$1,687
Property Taxes
19%
$560
Home Insurance
4%
$119
HOA
0%
$0
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Sunny and green sanctuary near MKE airport. | $2,851 | $132 | 4 | 2 | 0.12 mi |
Modern 3 BR Retreat Near MKE Airport- King Bed | $3,909 | $181 | 3 | 1 | 0.46 mi |
S Herman St | $3,714 | $172 | 3 | 1 | 0.57 mi |
Bay View Residence | $3,326 | $154 | 3 | 1 | 0.63 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