Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.52% first-year return on $87,741 initial cash invested.
1.52%
Cash On Cash
6.96%
Cap Rate
1.17
DSCR
$4,130
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,130
Total Expenses
$4,019
Mortgage P&I
40%
$1,651
Property Taxes
6%
$264
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032