Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.76% first-year return on $117k initial cash invested.
-12.76%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,173
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,173
Total Expenses
$4,421
Mortgage P&I
71%
$2,266
Property Taxes
15%
$482
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Burnsville Oasis! | $5,855 | $275 | 4 | 2.5 | 2.89 mi |
Charming Savage Home w/ Yard: 18 Mi to Minneapolis | $6,473 | $304 | 3 | 2 | 2.73 mi |
Savage-A Home Away From Home! 5 Bed 2 bath | $5,493 | $258 | 4 | 2 | 2.92 mi |
Home Away From Home | $4,109 | $193 | 3 | 2.5 | 2.53 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