Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.17% first-year return on $82,890 initial cash invested.
1.17%
Cash On Cash
6.85%
Cap Rate
1.14
DSCR
$3,544
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,463
Mortgage P&I
44%
$1,542
Property Taxes
3%
$111
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886