Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.67% first-year return on $76,823 initial cash invested.
4.67%
Cash On Cash
7.88%
Cap Rate
1.31
DSCR
$3,508
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,823
Downpayment
20%
$56,022
Closing costs
1%
$2,801
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$3,209
Mortgage P&I
40%
$1,401
Property Taxes
1%
$27
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877