Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.9% first-year return on $86,040 initial cash invested.
2.9%
Cash On Cash
7.1%
Cap Rate
1.24
DSCR
$4,093
Rent
$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,093
Total Expenses
$3,885
Mortgage P&I
38%
$1,546
Property Taxes
6%
$252
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,023