Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.96% first-year return on $77,577 initial cash invested.
3.96%
Cash On Cash
7.5%
Cap Rate
1.3
DSCR
$3,895
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$3,639
Mortgage P&I
35%
$1,362
Property Taxes
7%
$282
Home Insurance
3%
$112
HOA
0%
$13
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974