Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.85% first-year return on $80,160 initial cash invested.
0.85%
Cash On Cash
6.65%
Cap Rate
1.13
DSCR
$3,452
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,160
Downpayment
20%
$59,200
Closing costs
1%
$2,960
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$3,395
Mortgage P&I
42%
$1,446
Property Taxes
5%
$172
Home Insurance
3%
$105
HOA
0%
$15
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863