Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.92% first-year return on $70,794 initial cash invested.
2.92%
Cash On Cash
7.26%
Cap Rate
1.25
DSCR
$3,251
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$251k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,794
Downpayment
20%
$50,280
Closing costs
1%
$2,514
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,251
Total Expenses
$3,079
Mortgage P&I
38%
$1,219
Property Taxes
6%
$210
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813