Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.44% first-year return on $99,795 initial cash invested.
0.44%
Cash On Cash
6.75%
Cap Rate
1.13
DSCR
$5,315
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,795
Downpayment
20%
$77,900
Closing costs
1%
$3,895
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,315
Total Expenses
$5,278
Mortgage P&I
37%
$1,942
Property Taxes
12%
$644
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,329