Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.67% first-year return on $81,630 initial cash invested.
9.67%
Cash On Cash
9.6%
Cap Rate
1.53
DSCR
$4,613
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,630
Downpayment
20%
$60,600
Closing costs
1%
$3,030
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,613
Total Expenses
$3,955
Mortgage P&I
34%
$1,582
Property Taxes
2%
$70
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$692
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,153