Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.4% first-year return on $80,496 initial cash invested.
1.4%
Cash On Cash
6.75%
Cap Rate
1.16
DSCR
$3,587
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,496
Downpayment
20%
$59,520
Closing costs
1%
$2,976
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,587
Total Expenses
$3,493
Mortgage P&I
40%
$1,438
Property Taxes
6%
$224
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$897