Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.36% first-year return on $90,744 initial cash invested.
-1.36%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$3,809
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$3,912
Mortgage P&I
46%
$1,765
Property Taxes
5%
$206
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Artful home by the lakes | $4,769 | $234 | 3 | 1 | 0.39 mi |
Pet friendly Rosemond Getaway | $3,057 | $150 | 2 | 1 | 0.31 mi |
MPLS Tangletown Tudor by Airport & DWTN | $4,687 | $230 | 3 | 2 | 0.46 mi |
MINNeSTAY * Nokomis Blue | $7,744 | $380 | 3 | 1.5 | 0.18 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