Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.42% first-year return on $76,779 initial cash invested.
0.42%
Cash On Cash
6.55%
Cap Rate
1.11
DSCR
$3,173
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,173
Total Expenses
$3,146
Mortgage P&I
43%
$1,373
Property Taxes
5%
$152
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793