Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.69% first-year return on $72,579 initial cash invested.
7.69%
Cash On Cash
8.8%
Cap Rate
1.48
DSCR
$3,909
Rent
$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$3,444
Mortgage P&I
33%
$1,285
Property Taxes
5%
$193
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977