Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.86% first-year return on $73,713 initial cash invested.
1.86%
Cash On Cash
7.4%
Cap Rate
1.19
DSCR
$3,682
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,713
Downpayment
20%
$53,060
Closing costs
1%
$2,653
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,682
Total Expenses
$3,568
Mortgage P&I
37%
$1,374
Property Taxes
9%
$340
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920