Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.88% first-year return on $77,976 initial cash invested.
1.88%
Cash On Cash
7.03%
Cap Rate
1.2
DSCR
$3,846
Rent
$122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,976
Downpayment
20%
$57,120
Closing costs
1%
$2,856
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$3,724
Mortgage P&I
36%
$1,398
Property Taxes
9%
$350
Home Insurance
3%
$100
HOA
1%
$29
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962