Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.11% first-year return on $95,700 initial cash invested.
0.11%
Cash On Cash
6.39%
Cap Rate
1.1
DSCR
$4,247
Rent
$9
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$370k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,700
Downpayment
20%
$74,000
Closing costs
1%
$3,700
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,247
Total Expenses
$4,238
Mortgage P&I
42%
$1,790
Property Taxes
7%
$279
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062