Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.23% first-year return on $87,804 initial cash invested.
0.23%
Cash On Cash
6.47%
Cap Rate
1.1
DSCR
$3,804
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,804
Downpayment
20%
$66,480
Closing costs
1%
$3,324
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,804
Total Expenses
$3,787
Mortgage P&I
43%
$1,624
Property Taxes
6%
$220
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$951