Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.02% first-year return on $77,178 initial cash invested.
8.02%
Cash On Cash
8.92%
Cap Rate
1.49
DSCR
$4,288
Rent
$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,178
Downpayment
20%
$56,360
Closing costs
1%
$2,818
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$3,772
Mortgage P&I
33%
$1,406
Property Taxes
5%
$205
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072