Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.7% first-year return on $66,651 initial cash invested.
6.7%
Cash On Cash
9.02%
Cap Rate
1.49
DSCR
$3,226
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
12%
$24,000
Cashflow
Total Income
$3,226
Total Expenses
$2,854
Mortgage P&I
32%
$1,026
Property Taxes
7%
$231
Home Insurance
2%
$49
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
4BR Mo. Stay, Relocate Ready, Parking +Fast Wi-Fi | $2,511 | $192 | 4 | 2 | 1.86 mi |
Charming Victorian! | $2,720 | $208 | 4 | 2 | 0.79 mi |
Hygge Home Minutes from DT St. Paul | $5,611 | $429 | 4 | 2 | 1.25 mi |
Local Comfort in East St Paul | $3,165 | $242 | 4 | 1 | 1.82 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