Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.34% first-year return on $71,907 initial cash invested.
1.34%
Cash On Cash
6.8%
Cap Rate
1.16
DSCR
$3,136
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,907
Downpayment
20%
$51,340
Closing costs
1%
$2,567
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,056
Mortgage P&I
40%
$1,250
Property Taxes
6%
$180
Home Insurance
4%
$122
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784