Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.75% first-year return on $98,277 initial cash invested.
1.75%
Cash On Cash
7.11%
Cap Rate
1.19
DSCR
$4,619
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,619
Total Expenses
$4,476
Mortgage P&I
38%
$1,768
Property Taxes
8%
$364
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$693
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,155
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Spacious Comfy Bloomington Retreat; Family&Friends | $1,768 | $102 | 4 | 2.5 | 2.17 mi |
Modern 4BR Retreat Near MSP Galleria &MOA | $1,872 | $108 | 4 | 3 | 3.21 mi |
Minutes From MOA & MSP Airbnb Guests Dream Escape | $4,785 | $276 | 4 | 2 | 2.97 mi |
Center to Airport | Mall of America | Up/Downtown | $4,698 | $271 | 4 | 2 | 3.21 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