Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $98,604 initial cash invested.
-11.46%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,434
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,604
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,434
Total Expenses
$4,376
Mortgage P&I
60%
$2,062
Property Taxes
16%
$562
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cheerful home, in Beautiful neighborhood | $4,687 | $214 | 2 | 1 | 0.33 mi |
Close to St. Thomas, Macalester, St. Kate's & more | $3,351 | $153 | 2 | 1 | 0.48 mi |
Close to St. Thomas, Macalester, St. Kate, & more! | $3,154 | $144 | 2 | 1 | 0.51 mi |
Mid-Century Modern Gem | $4,183 | $191 | 3 | 2 | 0.54 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