Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $91,332 initial cash invested.
1.88%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$3,832
Rent
$143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$349k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,332
Downpayment
20%
$69,840
Closing costs
1%
$3,492
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,832
Total Expenses
$3,689
Mortgage P&I
45%
$1,720
Property Taxes
0%
$8
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958