Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.46% first-year return on $72,159 initial cash invested.
2.46%
Cash On Cash
7.58%
Cap Rate
1.22
DSCR
$3,605
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,159
Downpayment
20%
$51,580
Closing costs
1%
$2,579
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,605
Total Expenses
$3,457
Mortgage P&I
37%
$1,338
Property Taxes
8%
$305
Home Insurance
2%
$84
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$901