Unlock all features! Tap here to upgrade
44555 Crystal Hills Way, Pelican Rapids, MN 56572
3 beds • 2 baths • 1950 sqft
$859,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.52% first-year return on $198k initial cash invested.
-18.52%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$3,654
Rent
-$3,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$6,716
Mortgage P&I
120%
$4,377
Property Taxes
8%
$284
Home Insurance
8%
$301
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914