Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.52% first-year return on $99,648 initial cash invested.
0.52%
Cash On Cash
6.58%
Cap Rate
1.12
DSCR
$4,613
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,648
Downpayment
20%
$77,760
Closing costs
1%
$3,888
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,613
Total Expenses
$4,570
Mortgage P&I
41%
$1,903
Property Taxes
7%
$306
Home Insurance
3%
$133
HOA
0%
$13
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,153