Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.86% first-year return on $77,724 initial cash invested.
2.86%
Cash On Cash
7.31%
Cap Rate
1.26
DSCR
$4,233
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,724
Downpayment
20%
$56,880
Closing costs
1%
$2,844
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,233
Total Expenses
$4,048
Mortgage P&I
33%
$1,378
Property Taxes
13%
$537
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058