Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.24% first-year return on $80,979 initial cash invested.
0.24%
Cash On Cash
6.48%
Cap Rate
1.11
DSCR
$3,442
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,426
Mortgage P&I
43%
$1,466
Property Taxes
6%
$203
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860