Unlock all features! Tap here to upgrade
39398 Moonlight Bay Trl, Pelican Rapids, MN 56572
3 beds • 2 baths • 2744 sqft
$624,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -15.76% first-year return on $149k initial cash invested.
-15.76%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,103
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,103
Total Expenses
$5,062
Mortgage P&I
98%
$3,049
Property Taxes
10%
$296
Home Insurance
7%
$228
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776