Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.39% first-year return on $86,964 initial cash invested.
0.39%
Cash On Cash
6.37%
Cap Rate
1.11
DSCR
$3,590
Rent
$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,964
Downpayment
20%
$65,680
Closing costs
1%
$3,284
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,590
Total Expenses
$3,562
Mortgage P&I
44%
$1,572
Property Taxes
4%
$152
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898