Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.1% first-year return on $74,133 initial cash invested.
2.1%
Cash On Cash
7.13%
Cap Rate
1.19
DSCR
$3,231
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,133
Downpayment
20%
$53,460
Closing costs
1%
$2,673
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,231
Total Expenses
$3,101
Mortgage P&I
41%
$1,329
Property Taxes
4%
$127
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808