Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.27% first-year return on $89,799 initial cash invested.
1.27%
Cash On Cash
6.73%
Cap Rate
1.16
DSCR
$4,120
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,799
Downpayment
20%
$68,380
Closing costs
1%
$3,419
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,025
Mortgage P&I
40%
$1,657
Property Taxes
7%
$268
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030