Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.38% first-year return on $90,450 initial cash invested.
1.38%
Cash On Cash
6.69%
Cap Rate
1.15
DSCR
$3,842
Rent
$104
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,450
Downpayment
20%
$69,000
Closing costs
1%
$3,450
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,738
Mortgage P&I
43%
$1,666
Property Taxes
3%
$106
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960