Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.79% first-year return on $84,681 initial cash invested.
-8.79%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$3,283
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,283 income − $3,903 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$3,283
Total Expenses
$3,903
Mortgage P&I
54%
$1,769
Property Taxes
13%
$438
Home Insurance
4%
$121
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$821
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Cozy Cottage with Fireplace On Quiet Street | $3,438 | $157 | 2 | 1 | 0.2 mi |
City Center Cove ~ Close to MOA & MSP Airport | $4,468 | $204 | 2 | 2 | 0.44 mi |
Charming Home Near Lakes & Downtown Minneapolis | $3,329 | $152 | 2 | 1 | 0.53 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