Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.29% first-year return on $90,660 initial cash invested.
2.29%
Cash On Cash
7%
Cap Rate
1.2
DSCR
$4,186
Rent
$173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,660
Downpayment
20%
$69,200
Closing costs
1%
$3,460
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$4,013
Mortgage P&I
40%
$1,679
Property Taxes
5%
$202
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046