Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.49% first-year return on $83,184 initial cash invested.
4.49%
Cash On Cash
7.69%
Cap Rate
1.32
DSCR
$4,248
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,184
Downpayment
20%
$62,080
Closing costs
1%
$3,104
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,248
Total Expenses
$3,937
Mortgage P&I
35%
$1,507
Property Taxes
3%
$139
Home Insurance
3%
$116
HOA
3%
$136
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062