Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.44% first-year return on $80,811 initial cash invested.
1.44%
Cash On Cash
6.9%
Cap Rate
1.17
DSCR
$3,934
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,811
Downpayment
20%
$59,820
Closing costs
1%
$2,991
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$3,837
Mortgage P&I
37%
$1,467
Property Taxes
10%
$374
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984