Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.31% first-year return on $93,132 initial cash invested.
3.31%
Cash On Cash
7.46%
Cap Rate
1.26
DSCR
$4,254
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,254
Total Expenses
$3,997
Mortgage P&I
38%
$1,619
Property Taxes
4%
$181
Home Insurance
3%
$122
HOA
1%
$33
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064