Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.22% first-year return on $92,676 initial cash invested.
1.22%
Cash On Cash
6.69%
Cap Rate
1.16
DSCR
$4,514
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,676
Downpayment
20%
$71,120
Closing costs
1%
$3,556
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,514
Total Expenses
$4,420
Mortgage P&I
38%
$1,708
Property Taxes
9%
$419
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128