Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.51% first-year return on $134k initial cash invested.
-8.51%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$4,587
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,587
Total Expenses
$5,539
Mortgage P&I
57%
$2,624
Property Taxes
12%
$530
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,147
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Furnished Edina home. | $3,309 | $136 | 4 | 2 | 0.64 mi |
Robbin's Nest | Linden Hills | Walk to Creek Trail | $7,787 | $320 | 4 | 2 | 0.36 mi |
Lux 4BR-Entire Duplex-Long Stays | $5,183 | $213 | 4 | 3 | 0.49 mi |
Edina: Southdale Stinger! Modern 5+BR near it all | $7,592 | $312 | 5 | 2 | 0.61 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