Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.55% first-year return on $76,941 initial cash invested.
5.55%
Cash On Cash
8.72%
Cap Rate
1.38
DSCR
$3,728
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,941
Downpayment
20%
$50,420
Closing costs
1%
$2,521
Rehab
0%
$0
Furnishing
10%
$24,000
Cashflow
Total Income
$3,728
Total Expenses
$3,372
Mortgage P&I
36%
$1,327
Property Taxes
5%
$177
Home Insurance
2%
$79
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932