Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.55% first-year return on $84,633 initial cash invested.
1.55%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$3,763
Rent
$109
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,763
Total Expenses
$3,654
Mortgage P&I
42%
$1,585
Property Taxes
4%
$148
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941