2911 Troseth Rd Roseville, Minnesota
4 bed • 2 bath • 8 guests
Monthly Rent
$56,998
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $316
- Occupancy
- 49%
$10k
$80k
$145k
$215k
$214,231 | $126,718 | $864 | 68% | 5 | 15 | 42 | 1 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$184,796 | $107,647 | $784 | 64.6% | 5 | 15 | 43 | 10 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (145) | Profile | |
$154,668 | $94,912 | $665 | 63.7% | 5 | 10 | 28 | 8 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$128,184 | $66,938 | $798 | 44% | 4 | 10 | 28 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (41) | Profile | |
$87,893 | $67,267 | $527 | 45.7% | 4 | 12 | 48 | 10 | 2 | $295 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (62) | Profile |
Seasonality
Break-even
$5,690/mo
Avg profit / month
-$1,221/mo
Best profit month
Jul $2,747
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-124.18%
Payback Period Days
0