Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.91% first-year return on $99,039 initial cash invested.
0.91%
Cash On Cash
6.58%
Cap Rate
1.13
DSCR
$4,371
Rent
$75
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,039
Downpayment
20%
$77,180
Closing costs
1%
$3,859
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$4,296
Mortgage P&I
43%
$1,866
Property Taxes
4%
$171
Home Insurance
3%
$140
HOA
0%
$20
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093