Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.68% first-year return on $88,749 initial cash invested.
-3.68%
Cash On Cash
5.45%
Cap Rate
0.93
DSCR
$3,781
Rent
-$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,781
Total Expenses
$4,053
Mortgage P&I
44%
$1,651
Property Taxes
12%
$472
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
The Ivy @ West 7th -Pool Tbl-Sauna-Updated Charm | $5,604 | $329 | 3 | 1.5 | 0.26 mi |
FirePit+GameRoom+Large Yard|StPauls Modern Escape | $6,388 | $375 | 4 | 2 | 0.61 mi |
Scandinavian Retreat | Outdoor Oasis | West 7th | $3,356 | $197 | 3 | 2 | 0.28 mi |
Fulton House in The Heart of MSP | $3,134 | $184 | 3 | 2 | 0.33 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