Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.58% first-year return on $82,764 initial cash invested.
0.58%
Cash On Cash
6.55%
Cap Rate
1.12
DSCR
$3,597
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,764
Downpayment
20%
$61,680
Closing costs
1%
$3,084
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$3,557
Mortgage P&I
42%
$1,500
Property Taxes
5%
$174
Home Insurance
3%
$110
HOA
1%
$46
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899