Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.37% first-year return on $129k initial cash invested.
-8.37%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$4,250
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,250
Total Expenses
$5,148
Mortgage P&I
57%
$2,423
Property Taxes
12%
$515
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming house near lake harriet | $3,835 | $197 | 4 | 2 | 0.36 mi |
Southwest Minneapolis charmer near Lake Harriet | $3,718 | $191 | 4 | 2 | 0.37 mi |
Spacious, charming, near Lake Harriet and Minnhaha Parkway, uptown, downtown | $4,244 | $218 | 4 | 2 | 0.49 mi |
South Minneapolis Tangletown Charm | $5,723 | $294 | 4 | 1.5 | 0.2 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