Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.82% first-year return on $74,133 initial cash invested.
-3.82%
Cash On Cash
5.73%
Cap Rate
0.91
DSCR
$2,811
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,811
Total Expenses
$3,047
Mortgage P&I
50%
$1,400
Property Taxes
8%
$221
Home Insurance
3%
$77
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$703
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Fresh and fun entire house near Lambeau-3bed, 2ba | $2,141 | $176 | 3 | 2 | 0.13 mi |
3 bed, 2 Full Baths Short .7 mile walk to Lambeau | $2,324 | $191 | 3 | 2 | 0.57 mi |
9th Street Stay 3bed 2bath Walk to Lambeau | $2,409 | $198 | 3 | 2 | 0.63 mi |
Roomy Ranch w Fenced in Yard 1.5 miles to Lambeau | $3,127 | $257 | 3 | 1.5 | 0.1 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