Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.7% first-year return on $87,027 initial cash invested.
2.7%
Cash On Cash
7.1%
Cap Rate
1.22
DSCR
$3,895
Rent
$196
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,027
Downpayment
20%
$65,740
Closing costs
1%
$3,287
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$3,699
Mortgage P&I
41%
$1,592
Property Taxes
3%
$120
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974