Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.28% first-year return on $86,985 initial cash invested.
0.28%
Cash On Cash
6.61%
Cap Rate
1.11
DSCR
$3,789
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$3,769
Mortgage P&I
43%
$1,638
Property Taxes
4%
$169
Home Insurance
4%
$143
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947