Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.59% first-year return on $99,720 initial cash invested.
0.59%
Cash On Cash
6.76%
Cap Rate
1.12
DSCR
$3,661
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,720
Downpayment
20%
$66,400
Closing costs
1%
$3,320
Rehab
0%
$0
Furnishing
9%
$30,000
Cashflow
Total Income
$3,661
Total Expenses
$3,612
Mortgage P&I
46%
$1,676
Property Taxes
2%
$64
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915