Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.38% first-year return on $78,291 initial cash invested.
1.38%
Cash On Cash
6.84%
Cap Rate
1.16
DSCR
$3,456
Rent
$90
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,291
Downpayment
20%
$57,420
Closing costs
1%
$2,871
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$3,366
Mortgage P&I
41%
$1,409
Property Taxes
6%
$197
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864