Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $90,429 initial cash invested.
1.88%
Cash On Cash
6.96%
Cap Rate
1.2
DSCR
$4,939
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,429
Downpayment
20%
$68,980
Closing costs
1%
$3,449
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,939
Total Expenses
$4,797
Mortgage P&I
34%
$1,661
Property Taxes
13%
$641
Home Insurance
2%
$123
HOA
0%
$0
Property Management
15%
$741
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,235