Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.56% first-year return on $80,601 initial cash invested.
1.56%
Cash On Cash
6.73%
Cap Rate
1.16
DSCR
$3,210
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,601
Downpayment
20%
$59,620
Closing costs
1%
$2,981
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$3,105
Mortgage P&I
45%
$1,440
Property Taxes
1%
$17
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802