Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.73% first-year return on $88,350 initial cash invested.
0.73%
Cash On Cash
6.65%
Cap Rate
1.13
DSCR
$3,977
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,977
Total Expenses
$3,923
Mortgage P&I
41%
$1,643
Property Taxes
6%
$254
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994