Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.56% first-year return on $79,635 initial cash invested.
0.56%
Cash On Cash
6.53%
Cap Rate
1.13
DSCR
$3,542
Rent
$37
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$3,505
Mortgage P&I
40%
$1,418
Property Taxes
8%
$281
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886