Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.83% first-year return on $83,205 initial cash invested.
2.83%
Cash On Cash
7.32%
Cap Rate
1.23
DSCR
$4,047
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,205
Downpayment
20%
$62,100
Closing costs
1%
$3,105
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$3,851
Mortgage P&I
38%
$1,535
Property Taxes
6%
$258
Home Insurance
3%
$115
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012