Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.35% first-year return on $78,249 initial cash invested.
5.35%
Cash On Cash
8.03%
Cap Rate
1.36
DSCR
$3,953
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,953
Total Expenses
$3,604
Mortgage P&I
36%
$1,413
Property Taxes
5%
$192
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988