Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.89% first-year return on $86,586 initial cash invested.
0.89%
Cash On Cash
6.7%
Cap Rate
1.14
DSCR
$3,978
Rent
$64
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,586
Downpayment
20%
$65,320
Closing costs
1%
$3,266
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$3,914
Mortgage P&I
40%
$1,600
Property Taxes
7%
$295
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994