Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $121k initial cash invested.
-16.75%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,363
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$460k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$92,000
Closing costs
1%
$4,600
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,363
Total Expenses
$4,046
Mortgage P&I
96%
$2,279
Property Taxes
20%
$471
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Appleton - Fox Cities - 4 Bedroom Luxury Villa | $3,383 | $337 | 4 | 2 | 0.55 mi |
ATW Downtown | Lambeau | EAA | Spacious | Sleeps 9 | $3,202 | $319 | 4 | 2 | 0.99 mi |
Downtown Oasis | $2,419 | $241 | 4 | 2 | 1.81 mi |
Ritchie's Morrison Mansion: 4 Bedroom | $1,134 | $113 | 4 | 2 | 1.73 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