Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.8% first-year return on $75,750 initial cash invested.
3.8%
Cash On Cash
7.63%
Cap Rate
1.29
DSCR
$3,893
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,893
Total Expenses
$3,653
Mortgage P&I
35%
$1,353
Property Taxes
9%
$335
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$973