Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.34% first-year return on $79,824 initial cash invested.
1.34%
Cash On Cash
6.77%
Cap Rate
1.16
DSCR
$3,522
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,824
Downpayment
20%
$58,880
Closing costs
1%
$2,944
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$3,433
Mortgage P&I
41%
$1,432
Property Taxes
6%
$206
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880