Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.6% first-year return on $84,486 initial cash invested.
4.6%
Cash On Cash
7.7%
Cap Rate
1.32
DSCR
$4,161
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$3,837
Mortgage P&I
37%
$1,542
Property Taxes
4%
$184
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040