Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.8% first-year return on $74,700 initial cash invested.
0.8%
Cash On Cash
6.74%
Cap Rate
1.13
DSCR
$2,997
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$2,947
Mortgage P&I
45%
$1,346
Property Taxes
2%
$68
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749