Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.38% first-year return on $88,056 initial cash invested.
1.38%
Cash On Cash
6.8%
Cap Rate
1.16
DSCR
$3,816
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,056
Downpayment
20%
$66,720
Closing costs
1%
$3,336
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$3,715
Mortgage P&I
43%
$1,637
Property Taxes
3%
$124
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954