Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.54% first-year return on $90,324 initial cash invested.
1.54%
Cash On Cash
6.86%
Cap Rate
1.17
DSCR
$4,346
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,324
Downpayment
20%
$68,880
Closing costs
1%
$3,444
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,346
Total Expenses
$4,230
Mortgage P&I
39%
$1,679
Property Taxes
8%
$343
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086