Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.35% first-year return on $79,257 initial cash invested.
0.35%
Cash On Cash
6.44%
Cap Rate
1.12
DSCR
$3,574
Rent
$23
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,257
Downpayment
20%
$58,340
Closing costs
1%
$2,917
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,551
Mortgage P&I
39%
$1,400
Property Taxes
9%
$335
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894