Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.05% first-year return on $115k initial cash invested.
-3.05%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$4,716
Rent
-$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,716
Total Expenses
$5,009
Mortgage P&I
45%
$2,113
Property Taxes
10%
$480
Home Insurance
3%
$152
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Family Favorite | Parks, Shops & Dining Nearby | $5,615 | $293 | 4 | 3 | 3 mi |
Home Away From Home- Eden Prairie, MN | $4,120 | $215 | 3 | 2 | 2.47 mi |
New 2024 Private townhome next to EP Mall EV car | $3,181 | $166 | 3 | 2.5 | 3.12 mi |
5-bedroom Vacation home w/Peloton Bike | $7,742 | $404 | 5 | 3.5 | 2.91 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