Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.26% first-year return on $92,277 initial cash invested.
0.26%
Cash On Cash
6.6%
Cap Rate
1.11
DSCR
$4,234
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$354k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,277
Downpayment
20%
$70,740
Closing costs
1%
$3,537
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,234
Total Expenses
$4,214
Mortgage P&I
42%
$1,757
Property Taxes
7%
$295
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058