Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.37% first-year return on $82,575 initial cash invested.
6.37%
Cash On Cash
8.27%
Cap Rate
1.41
DSCR
$4,501
Rent
$438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,575
Downpayment
20%
$61,500
Closing costs
1%
$3,075
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,501
Total Expenses
$4,063
Mortgage P&I
33%
$1,502
Property Taxes
6%
$269
Home Insurance
2%
$105
HOA
1%
$27
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125