Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.18% first-year return on $88,869 initial cash invested.
0.18%
Cash On Cash
6.64%
Cap Rate
1.1
DSCR
$3,406
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$3,406
Total Expenses
$3,393
Mortgage P&I
46%
$1,560
Property Taxes
2%
$84
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852