Unlock all features! Tap here to upgrade
This property could be a profitable Airbnb investment with a projected 11.49% first-year return on $86,790 initial cash invested.
11.49%
Cash On Cash
10.32%
Cap Rate
1.69
DSCR
$5,425
Rent
$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$5,425
Total Expenses
$4,594
Mortgage P&I
28%
$1,523
Property Taxes
7%
$362
Home Insurance
2%
$105
HOA
0%
$0
Property Management
15%
$814
CapEx
4%
$217
Vacancy
0%
$0
Maintenance
4%
$217
Other
25%
$1,356
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home by Lakes & Local Hotspots w/ Patio! | $3,245 | $194 | 5 | 2 | 0.55 mi |
Modern Craftsman | East Harriet | 3 min to Lakes | $6,625 | $396 | 4 | 2.5 | 0.56 mi |
Newly Renovated Home in East Harriet | $5,956 | $356 | 4 | 2 | 0.5 mi |
Uptown Fungalow - beautiful private home in MPLS | $6,357 | $380 | 4 | 2 | 0.6 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