Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.72% first-year return on $87,132 initial cash invested.
6.72%
Cash On Cash
8.43%
Cap Rate
1.4
DSCR
$4,439
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,132
Downpayment
20%
$65,840
Closing costs
1%
$3,292
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$3,951
Mortgage P&I
37%
$1,646
Property Taxes
1%
$56
Home Insurance
3%
$117
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110