Unlock all features! Tap here to upgrade
3559 Lower Honoapiilani Rd APT 3A, Lahaina, HI 96761
1 beds • 1 baths • 562 sqft
$99,000
View on ZillowThis property might be a fair Airbnb investment with a projected 7.08% first-year return on $26,790 initial cash invested.
7.08%
Cash On Cash
10.35%
Cap Rate
1.66
DSCR
$4,551
Rent
$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,551 income − $4,393 expenses = $158 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,790
Downpayment
20%
$19,800
Closing costs
1%
$990
Rehab
0%
$0
Furnishing
6%
$6,000
Cashflow
Total Income
$4,551
Total Expenses
$4,393
Mortgage P&I
11%
$514
Property Taxes
0%
$12
Home Insurance
1%
$35
HOA
36%
$1,647
Property Management
15%
$683
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138