Unlock all features! Tap here to upgrade
N68W15651 Chateau DRIVE, Menomonee Falls, WI 53051
3 beds • 2 baths • 1500 sqft
$403,600
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.99% first-year return on $103k initial cash invested.
-15.99%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,222
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,222 income − $3,591 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,720
Closing costs
1%
$4,036
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,222
Total Expenses
$3,591
Mortgage P&I
93%
$2,058
Property Taxes
15%
$326
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556