Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.74% first-year return on $91,290 initial cash invested.
1.74%
Cash On Cash
6.95%
Cap Rate
1.19
DSCR
$4,746
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,290
Downpayment
20%
$69,800
Closing costs
1%
$3,490
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,746
Total Expenses
$4,614
Mortgage P&I
36%
$1,700
Property Taxes
10%
$481
Home Insurance
3%
$124
HOA
1%
$31
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186