Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.06% first-year return on $99,900 initial cash invested.
0.06%
Cash On Cash
6.58%
Cap Rate
1.1
DSCR
$4,700
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,900
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,700
Total Expenses
$4,695
Mortgage P&I
41%
$1,944
Property Taxes
8%
$359
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175