Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.43% first-year return on $84,990 initial cash invested.
2.43%
Cash On Cash
7.02%
Cap Rate
1.21
DSCR
$3,669
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,669
Total Expenses
$3,497
Mortgage P&I
42%
$1,546
Property Taxes
2%
$78
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$917