Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.1% first-year return on $84,486 initial cash invested.
0.1%
Cash On Cash
6.48%
Cap Rate
1.1
DSCR
$3,884
Rent
$7
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,877
Mortgage P&I
40%
$1,547
Property Taxes
9%
$340
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$583
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$971