Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.31% first-year return on $87,006 initial cash invested.
3.31%
Cash On Cash
7.36%
Cap Rate
1.27
DSCR
$4,648
Rent
$240
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,006
Downpayment
20%
$65,720
Closing costs
1%
$3,286
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$4,408
Mortgage P&I
34%
$1,589
Property Taxes
10%
$458
Home Insurance
3%
$117
HOA
0%
$13
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162