Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.04% first-year return on $94,839 initial cash invested.
0.04%
Cash On Cash
6.46%
Cap Rate
1.09
DSCR
$4,162
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,839
Downpayment
20%
$73,180
Closing costs
1%
$3,659
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$4,159
Mortgage P&I
43%
$1,801
Property Taxes
6%
$234
Home Insurance
3%
$128
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040