Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.08% first-year return on $101k initial cash invested.
0.08%
Cash On Cash
6.43%
Cap Rate
1.09
DSCR
$4,150
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,160
Closing costs
1%
$3,958
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,150
Total Expenses
$4,143
Mortgage P&I
47%
$1,949
Property Taxes
1%
$62
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038