Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.49% first-year return on $84,528 initial cash invested.
1.49%
Cash On Cash
6.97%
Cap Rate
1.17
DSCR
$3,988
Rent
$105
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,528
Downpayment
20%
$63,360
Closing costs
1%
$3,168
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,988
Total Expenses
$3,883
Mortgage P&I
39%
$1,575
Property Taxes
7%
$283
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$997