Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.4% first-year return on $98,115 initial cash invested.
0.4%
Cash On Cash
6.65%
Cap Rate
1.11
DSCR
$4,398
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$382k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,115
Downpayment
20%
$76,300
Closing costs
1%
$3,815
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$4,365
Mortgage P&I
43%
$1,904
Property Taxes
5%
$214
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100