Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.32% first-year return on $77,598 initial cash invested.
0.32%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$3,841
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,598
Downpayment
20%
$56,760
Closing costs
1%
$2,838
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,841
Total Expenses
$3,820
Mortgage P&I
36%
$1,381
Property Taxes
13%
$493
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960