Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.83% first-year return on $79,950 initial cash invested.
0.83%
Cash On Cash
6.5%
Cap Rate
1.13
DSCR
$3,222
Rent
$55
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,167
Mortgage P&I
44%
$1,415
Property Taxes
3%
$102
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806