Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.44% first-year return on $77,724 initial cash invested.
7.44%
Cash On Cash
8.66%
Cap Rate
1.49
DSCR
$4,805
Rent
$482
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
$4,805
Total Expenses
$4,323
Mortgage P&I
29%
$1,378
Property Taxes
11%
$537
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$721
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,201