Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.55% first-year return on $88,812 initial cash invested.
2.55%
Cash On Cash
7.06%
Cap Rate
1.21
DSCR
$3,890
Rent
$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,812
Downpayment
20%
$67,440
Closing costs
1%
$3,372
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,890
Total Expenses
$3,701
Mortgage P&I
42%
$1,640
Property Taxes
1%
$58
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972