Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.02% first-year return on $81,378 initial cash invested.
1.02%
Cash On Cash
6.76%
Cap Rate
1.16
DSCR
$4,053
Rent
$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,053
Total Expenses
$3,984
Mortgage P&I
36%
$1,468
Property Taxes
11%
$464
Home Insurance
3%
$107
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,013