Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.76% first-year return on $77,577 initial cash invested.
3.76%
Cash On Cash
7.57%
Cap Rate
1.29
DSCR
$4,022
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,577
Downpayment
20%
$56,740
Closing costs
1%
$2,837
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$3,779
Mortgage P&I
34%
$1,385
Property Taxes
9%
$365
Home Insurance
2%
$98
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006