Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.5% first-year return on $89,715 initial cash invested.
1.5%
Cash On Cash
6.7%
Cap Rate
1.16
DSCR
$3,782
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,715
Downpayment
20%
$68,300
Closing costs
1%
$3,415
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,670
Mortgage P&I
43%
$1,643
Property Taxes
2%
$90
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946