Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.16% first-year return on $87,972 initial cash invested.
1.16%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$4,103
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,103
Total Expenses
$4,018
Mortgage P&I
40%
$1,630
Property Taxes
7%
$296
Home Insurance
3%
$119
HOA
0%
$4
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026