Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.52% first-year return on $90,534 initial cash invested.
0.52%
Cash On Cash
6.41%
Cap Rate
1.12
DSCR
$3,833
Rent
$39
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,534
Downpayment
20%
$69,080
Closing costs
1%
$3,454
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,833
Total Expenses
$3,794
Mortgage P&I
43%
$1,653
Property Taxes
5%
$180
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958