Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $71,271 initial cash invested.
2.56%
Cash On Cash
7.59%
Cap Rate
1.24
DSCR
$3,066
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,271
Downpayment
20%
$45,020
Closing costs
1%
$2,251
Rehab
0%
$0
Furnishing
11%
$24,000
Cashflow
Total Income
$3,066
Total Expenses
$2,914
Mortgage P&I
37%
$1,148
Property Taxes
7%
$215
Home Insurance
3%
$79
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious 4-bedroom home in quiet neighborhood | $3,036 | $161 | 4 | 2 | 0.51 mi |
The Ultimate Family Suite 2! (Right unit) | $3,149 | $167 | 4 | 1.5 | 0.33 mi |
Wauwatosa Dream Retreat | Sleeps 17 | Amazing Yard | $4,639 | $246 | 4 | 3 | 1.91 mi |
City Sanctuary | $3,621 | $192 | 3 | 2 | 1.29 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