Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.58% first-year return on $87,090 initial cash invested.
1.58%
Cash On Cash
6.92%
Cap Rate
1.19
DSCR
$4,594
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$4,479
Mortgage P&I
35%
$1,599
Property Taxes
12%
$560
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148