Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.13% first-year return on $94,503 initial cash invested.
1.13%
Cash On Cash
6.87%
Cap Rate
1.15
DSCR
$4,446
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$364k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,503
Downpayment
20%
$72,860
Closing costs
1%
$3,643
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,446
Total Expenses
$4,357
Mortgage P&I
41%
$1,818
Property Taxes
6%
$274
Home Insurance
3%
$130
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,112