Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.28% first-year return on $73,251 initial cash invested.
3.28%
Cash On Cash
7.45%
Cap Rate
1.26
DSCR
$3,464
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$3,264
Mortgage P&I
37%
$1,294
Property Taxes
4%
$133
Home Insurance
3%
$93
HOA
2%
$80
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866