Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.15% first-year return on $94,797 initial cash invested.
0.15%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$4,439
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,797
Downpayment
20%
$73,140
Closing costs
1%
$3,657
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,439
Total Expenses
$4,427
Mortgage P&I
40%
$1,789
Property Taxes
8%
$373
Home Insurance
3%
$133
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110