Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.66% first-year return on $86,229 initial cash invested.
1.66%
Cash On Cash
6.83%
Cap Rate
1.17
DSCR
$3,886
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,886
Total Expenses
$3,767
Mortgage P&I
41%
$1,575
Property Taxes
5%
$213
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$972