Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.94% first-year return on $87,111 initial cash invested.
0.94%
Cash On Cash
6.56%
Cap Rate
1.13
DSCR
$3,545
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,111
Downpayment
20%
$65,820
Closing costs
1%
$3,291
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,545
Total Expenses
$3,477
Mortgage P&I
45%
$1,588
Property Taxes
2%
$70
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886