Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.42% first-year return on $71,424 initial cash invested.
0.42%
Cash On Cash
6.42%
Cap Rate
1.11
DSCR
$2,771
Rent
$25
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,424
Downpayment
20%
$50,880
Closing costs
1%
$2,544
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,771
Total Expenses
$2,746
Mortgage P&I
44%
$1,224
Property Taxes
4%
$100
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693