Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.4% first-year return on $107k initial cash invested.
-12.4%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,072
Rent
-$1,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,340
Closing costs
1%
$4,217
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$4,173
Mortgage P&I
68%
$2,085
Property Taxes
15%
$468
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Appleton 3BR Ranch • Sleeps 6 • Long Stays, YES! | $2,785 | $218 | 3 | 2 | 2.97 mi |
Prepared to be WOWEd by this 3 bedroom perfectly located house in Appleton. | $4,369 | $342 | 3 | 2 | 3.27 mi |
Bright Little Chute Condo w/ Deck & Yard! | $3,040 | $238 | 3 | 2 | 1.39 mi |
Appleton - Fox Cities - 4 Bedroom Luxury Villa | $4,305 | $337 | 4 | 2 | 2.64 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