Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.83% first-year return on $81,000 initial cash invested.
0.83%
Cash On Cash
6.66%
Cap Rate
1.14
DSCR
$3,688
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,688
Total Expenses
$3,632
Mortgage P&I
40%
$1,462
Property Taxes
8%
$294
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$922