Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.09% first-year return on $78,480 initial cash invested.
3.09%
Cash On Cash
7.19%
Cap Rate
1.24
DSCR
$3,423
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$3,221
Mortgage P&I
41%
$1,387
Property Taxes
3%
$88
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856