Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $96,492 initial cash invested.
-12.05%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$2,345
Rent
-$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,492
Downpayment
20%
$69,040
Closing costs
1%
$3,452
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$2,345
Total Expenses
$3,314
Mortgage P&I
75%
$1,759
Property Taxes
13%
$307
Home Insurance
5%
$122
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Modern 4BR Retreat Near MSP Galleria &MOA | $1,643 | $108 | 4 | 3 | 2.99 mi |
Waterfront Retreat Minutes from Airport & MOA | $2,388 | $157 | 4 | 2 | 3.06 mi |
The Burnsville Oasis! | $4,182 | $275 | 4 | 2.5 | 3.25 mi |
Charming Savage Home w/ Yard: 18 Mi to Minneapolis | $4,623 | $304 | 3 | 2 | 3.26 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