Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.11% first-year return on $90,534 initial cash invested.
2.11%
Cash On Cash
6.86%
Cap Rate
1.19
DSCR
$4,067
Rent
$159
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
$4,067
Total Expenses
$3,908
Mortgage P&I
41%
$1,653
Property Taxes
4%
$180
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017