Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.17% first-year return on $84,150 initial cash invested.
0.17%
Cash On Cash
6.64%
Cap Rate
1.09
DSCR
$3,462
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$3,450
Mortgage P&I
46%
$1,593
Property Taxes
2%
$86
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$866