20226 Sand Creek Dr Jordan, Minnesota, 55352
4 bed • 3 bath • 10 guests
Est. $2,062/mo
Inquire about this property
Contact Agent
$471,800
Zestimate
Airbnb Investor Score
$14,494
Annual Profit
10.1%
Cap Rate
13.2%
Cash on Cash
$65,726
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $346/night at 32% occupancy.Projected nightly rate is $318/night at 61% occupancy.
Top 56% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$70,653
Avg annual revenue
61%
Avg occupancy rate
$318
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$140k
$205k
Sign up to see the data on 40 all comparables
$14,495
Profit
Revenue
$65,726
Operating Expenses
$22,224
Operating Income
$43,501
Mortgage & Taxes
$29,006
Profit (Cash Flow)
$14,495
$109,650
Cash Investment
Down Payment
$86,000
Renos & Furnishing
$10,750
Closing Costs
$12,900
Total
$109,650
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.21%
Cap Rate
10.11%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,408
Deductible property tax
$4,257
Your total deduction
$20,200
Your adjusted annual income
$150,000 - $20,200 = $129,800
Taxes on $129,800 (30%)
$38,940
Your old tax bill
$45,000
Your new tax bill
$38,940
Estimated tax savings
$6,060
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
57,064 sqft
Year built:
1978
Size:
1,868 sqft
Type:
SFR
Parking:
3
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 20450 Sawmill Rd | 4 | 1 | 2,386 | - | 157,252 | 1977 | $564,500 | - |
| 20166 Sand Creek Dr | 3 | 1 | 1,100 | - | 69,696 | 1975 | $421,000 | 26 |
| 20065 Twin Oaks Cir | 5 | 3 | 2,864 | - | 128,938 | 1995 | $589,900 | 90 |
| 20861 Sawmill Rd | 5 | 1 | 1,144 | - | 587,189 | 1972 | $0 | - |
| 20331 Sawmill Rd | 4 | 3 | 3,580 | - | 4,211,816 | 1900 | $0 | - |
| 4465 Cedar Valley Ln | 3 | 1 | 1,040 | - | 37,026 | 1960 | $230,000 | - |
| 4325 Country Trl W | 4 | 1 | 1,534 | - | 204,732 | 1959 | $0 | - |
| 4486 Cedar Valley Ln | 3 | 1 | 1,904 | - | 55,757 | 1970 | $0 | - |
| - | - | 0 | - | 21,780 | - | $0 | - | |
| 4270 Morlock Dr | 3 | 2 | 1,400 | - | 105,415 | 2016 | $0 | - |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: -
- Lot size: 57,064 sqft
- Building area: 1,868 sqft
- Garage: Yes
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: UER-C
- Land Use: Residential
- Parcel Number: 09-012003-0
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $370,600
- County Est. Land Value: $161,400
- Assessed Land Value: $161,400
- County Est. Structure Value: $209,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/13/23 | $215,000 | 190% | Brooke Mccray, Benjamin Devoti |
Ownership
- Name: Brooke Mccray
- Owner Occupied: Yes
- Owner Mailing Address: 20226 Sand Creek Dr, Jordan, MN 55352
- Years Owned: 11
- Home Equity: $31,500
- Mortgage Balance Remaining: $408,500
- Financed amount: 190%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No