Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $88,833 initial cash invested.
1.55%
Cash On Cash
6.79%
Cap Rate
1.17
DSCR
$3,975
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,975
Total Expenses
$3,860
Mortgage P&I
41%
$1,635
Property Taxes
4%
$139
Home Insurance
3%
$138
HOA
1%
$40
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994