Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.48% first-year return on $67,476 initial cash invested.
0.48%
Cash On Cash
6.95%
Cap Rate
1.13
DSCR
$3,195
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$236k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,476
Downpayment
20%
$47,120
Closing costs
1%
$2,356
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$3,168
Mortgage P&I
38%
$1,210
Property Taxes
11%
$336
Home Insurance
3%
$88
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home-near Lake Phalen/St. Paul/MOA | $2,945 | $206 | 3 | 2 | 1.77 mi |
Maplewood’s Hidden Charm in the Gladstone Area | $4,632 | $324 | 3 | 2 | 0.93 mi |
Serenity Haven, Entire Home, Fast Wi-Fi, Pets | $2,359 | $165 | 2 | 1 | 0.63 mi |
Chic 3BR Suite by Xcel | $2,287 | $160 | 3 | 1 | 1.65 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