Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.29% first-year return on $75,372 initial cash invested.
2.29%
Cash On Cash
7.27%
Cap Rate
1.21
DSCR
$3,624
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,372
Downpayment
20%
$54,640
Closing costs
1%
$2,732
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,624
Total Expenses
$3,480
Mortgage P&I
38%
$1,366
Property Taxes
8%
$276
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906