Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.34% first-year return on $88,623 initial cash invested.
1.34%
Cash On Cash
6.87%
Cap Rate
1.17
DSCR
$4,375
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$336k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,623
Downpayment
20%
$67,260
Closing costs
1%
$3,363
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,375
Total Expenses
$4,276
Mortgage P&I
38%
$1,652
Property Taxes
8%
$352
Home Insurance
3%
$122
HOA
1%
$50
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094