Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.05% first-year return on $91,689 initial cash invested.
2.05%
Cash On Cash
7.2%
Cap Rate
1.19
DSCR
$4,471
Rent
$157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,689
Downpayment
20%
$70,180
Closing costs
1%
$3,509
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,471
Total Expenses
$4,314
Mortgage P&I
40%
$1,768
Property Taxes
6%
$273
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118