Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.15% first-year return on $80,034 initial cash invested.
0.15%
Cash On Cash
6.5%
Cap Rate
1.11
DSCR
$3,595
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,034
Downpayment
20%
$59,080
Closing costs
1%
$2,954
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,595
Total Expenses
$3,585
Mortgage P&I
40%
$1,445
Property Taxes
9%
$309
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899