Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.04% first-year return on $73,020 initial cash invested.
1.04%
Cash On Cash
6.74%
Cap Rate
1.14
DSCR
$2,992
Rent
$63
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$2,929
Mortgage P&I
43%
$1,289
Property Taxes
4%
$110
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$748