Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.73% first-year return on $95,154 initial cash invested.
0.73%
Cash On Cash
6.53%
Cap Rate
1.12
DSCR
$3,920
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,154
Downpayment
20%
$73,480
Closing costs
1%
$3,674
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,920
Total Expenses
$3,862
Mortgage P&I
45%
$1,783
Property Taxes
1%
$42
Home Insurance
3%
$130
HOA
1%
$25
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980