Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.32% first-year return on $85,479 initial cash invested.
-11.32%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$2,910
Rent
-$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$2,910
Total Expenses
$3,716
Mortgage P&I
58%
$1,700
Property Taxes
17%
$498
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$728
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Relaxing Two Bedroom Full Kitchen NE Mpls Home | $2,825 | $129 | 2 | 1 | 0.27 mi |
Ultimate Pet Friendly Stay - Paws & Relax Retreat | $3,307 | $151 | 2 | 1 | 0.31 mi |
Northeast Nest | $2,891 | $132 | 2 | 1 | 0.51 mi |
Cozy duplex unit in NE Minneapolis | $1,905 | $87 | 2 | 1 | 0.56 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