Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.31% first-year return on $91,788 initial cash invested.
0.31%
Cash On Cash
6.8%
Cap Rate
1.11
DSCR
$3,989
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$3,989
Total Expenses
$3,965
Mortgage P&I
41%
$1,645
Property Taxes
7%
$270
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997