Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.58% first-year return on $86,376 initial cash invested.
1.58%
Cash On Cash
7%
Cap Rate
1.16
DSCR
$3,785
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,376
Downpayment
20%
$65,120
Closing costs
1%
$3,256
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,785
Total Expenses
$3,671
Mortgage P&I
43%
$1,635
Property Taxes
0%
$16
Home Insurance
3%
$116
HOA
2%
$88
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946