Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.94% first-year return on $86,838 initial cash invested.
2.94%
Cash On Cash
7.38%
Cap Rate
1.23
DSCR
$4,241
Rent
$213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,241
Total Expenses
$4,028
Mortgage P&I
39%
$1,633
Property Taxes
6%
$245
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$636
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,060