Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.18% first-year return on $150k initial cash invested.
-14.18%
Cash On Cash
2.86%
Cap Rate
0.47
DSCR
$4,296
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,296
Total Expenses
$6,069
Mortgage P&I
71%
$3,031
Property Taxes
18%
$766
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
🎂 Let Them Eat Cake in this Fun Edina Family Home! | $5,042 | $195 | 4 | 3.5 | 2.66 mi |
Cheerful 4 bedroom Home with Spacious Yard | $6,231 | $241 | 4 | 3 | 3.14 mi |
Modern 4BR Retreat Near MSP Galleria &MOA | $2,792 | $108 | 4 | 3 | 1.14 mi |
Spacious Comfy Bloomington Retreat; Family&Friends | $3,128 | $121 | 4 | 2.5 | 2.73 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