Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.2% first-year return on $94,650 initial cash invested.
0.2%
Cash On Cash
6.45%
Cap Rate
1.1
DSCR
$4,020
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,650
Downpayment
20%
$73,000
Closing costs
1%
$3,650
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,020
Total Expenses
$4,004
Mortgage P&I
44%
$1,785
Property Taxes
4%
$161
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005