Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.12% first-year return on $83,457 initial cash invested.
0.12%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$3,953
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,953
Total Expenses
$3,945
Mortgage P&I
38%
$1,520
Property Taxes
8%
$318
Home Insurance
3%
$110
HOA
3%
$100
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988