Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.1% first-year return on $84,003 initial cash invested.
2.1%
Cash On Cash
7.11%
Cap Rate
1.2
DSCR
$4,046
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$3,899
Mortgage P&I
38%
$1,554
Property Taxes
6%
$257
Home Insurance
2%
$100
HOA
1%
$45
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012