Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.1% first-year return on $71,529 initial cash invested.
0.1%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$3,311
Rent
$6
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,529
Downpayment
20%
$50,980
Closing costs
1%
$2,549
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,311
Total Expenses
$3,305
Mortgage P&I
39%
$1,283
Property Taxes
10%
$322
Home Insurance
3%
$89
HOA
1%
$22
Property Management
15%
$497
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$828