Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.25% first-year return on $77,577 initial cash invested.
3.25%
Cash On Cash
7.3%
Cap Rate
1.26
DSCR
$3,556
Rent
$210
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
6.1%
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
$3,556
Total Expenses
$3,346
Mortgage P&I
39%
$1,373
Property Taxes
5%
$165
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889