Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.8% first-year return on $83,898 initial cash invested.
1.8%
Cash On Cash
6.78%
Cap Rate
1.19
DSCR
$3,893
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,898
Downpayment
20%
$62,760
Closing costs
1%
$3,138
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,893
Total Expenses
$3,767
Mortgage P&I
38%
$1,492
Property Taxes
8%
$294
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973