5106 Crossroads Nisswa, Minnesota
3 bed • 3 bath • 6 guests
Purchase Price
Est. $NaN/mo
$48,175
Annual Revenue
Median of 23 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $448
- Occupancy
- 29%
$5k
$45k
$85k
$130k
$129,946 | $84,989 | $1,004 | 35.5% | 3 | 13 | 66 | 10 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (42) | Profile | |
$117,513 | $67,833 | $662 | 48.7% | 3 | 8 | 63 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — | |
$103,025 | $75,780 | $547 | 51.6% | 3 | 10 | 78 | 5 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (104) | Profile | |
$100,444 | $57,606 | $560 | 49.1% | 3 | 8 | 64 | 4 | 1 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (38) | Profile | |
$76,733 | $30,845 | $302 | 69.5% | 3 | 6 | 16 | 3 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (28) | Profile |
Seasonality
Break-even
$3,719/mo
Avg profit / month
-$133/mo
Best profit month
Jul $5,853
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
-0.33%
Cap Rate
6.22%