Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.75% first-year return on $89,379 initial cash invested.
0.75%
Cash On Cash
6.67%
Cap Rate
1.13
DSCR
$3,972
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,379
Downpayment
20%
$67,980
Closing costs
1%
$3,399
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,972
Total Expenses
$3,916
Mortgage P&I
42%
$1,675
Property Taxes
5%
$215
Home Insurance
3%
$119
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993