Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.22% first-year return on $88,644 initial cash invested.
0.22%
Cash On Cash
6.49%
Cap Rate
1.11
DSCR
$4,091
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,644
Downpayment
20%
$67,280
Closing costs
1%
$3,364
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,091
Total Expenses
$4,075
Mortgage P&I
40%
$1,639
Property Taxes
9%
$349
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023