Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.68% first-year return on $93,579 initial cash invested.
1.68%
Cash On Cash
6.93%
Cap Rate
1.17
DSCR
$4,335
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,335
Total Expenses
$4,204
Mortgage P&I
41%
$1,775
Property Taxes
0%
$3
Home Insurance
3%
$126
HOA
5%
$220
Property Management
15%
$650
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084