Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.09% first-year return on $92,718 initial cash invested.
0.09%
Cash On Cash
6.63%
Cap Rate
1.11
DSCR
$4,558
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$356k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,718
Downpayment
20%
$71,160
Closing costs
1%
$3,558
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$4,551
Mortgage P&I
39%
$1,778
Property Taxes
9%
$410
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140