Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.7% first-year return on $82,134 initial cash invested.
0.7%
Cash On Cash
6.54%
Cap Rate
1.14
DSCR
$3,802
Rent
$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,134
Downpayment
20%
$61,080
Closing costs
1%
$3,054
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$3,754
Mortgage P&I
39%
$1,465
Property Taxes
9%
$357
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950