Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.38% first-year return on $239k initial cash invested.
-18.38%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$6,116
Rent
-$3,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,116
Total Expenses
$9,769
Mortgage P&I
86%
$5,276
Property Taxes
19%
$1,189
Home Insurance
6%
$368
HOA
0%
$0
Property Management
15%
$917
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,529
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Elegantly Designed Condo-Walk to Wrigley Field | $3,998 | $239 | 3 | 2.5 | 0.32 mi |
*New* Luxury Wrigley Penthouse, Free Parking | $6,257 | $374 | 3 | 2.5 | 0.66 mi |
Stylish 3BD House 3min walk WrigleyField/Free Prkg | $8,933 | $534 | 3 | 2 | 0.29 mi |
Lux 3br 2bth steps from lake | $2,376 | $142 | 3 | 2 | 0.35 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