Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.31% first-year return on $88,896 initial cash invested.
1.31%
Cash On Cash
6.76%
Cap Rate
1.16
DSCR
$4,304
Rent
$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,896
Downpayment
20%
$67,520
Closing costs
1%
$3,376
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$4,207
Mortgage P&I
38%
$1,633
Property Taxes
9%
$392
Home Insurance
3%
$116
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076