Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.78% first-year return on $95,295 initial cash invested.
1.78%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$4,920
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,295
Downpayment
20%
$67,900
Closing costs
1%
$3,395
Rehab
0%
$0
Furnishing
7%
$24,000
Cashflow
Total Income
$4,920
Total Expenses
$4,779
Mortgage P&I
34%
$1,690
Property Taxes
12%
$610
Home Insurance
2%
$117
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,230