Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.32% first-year return on $81,861 initial cash invested.
0.32%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$3,809
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,861
Downpayment
20%
$60,820
Closing costs
1%
$3,041
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,809
Total Expenses
$3,787
Mortgage P&I
39%
$1,492
Property Taxes
10%
$363
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952