Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.54% first-year return on $72,390 initial cash invested.
4.54%
Cash On Cash
7.83%
Cap Rate
1.32
DSCR
$3,380
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,390
Downpayment
20%
$51,800
Closing costs
1%
$2,590
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,380
Total Expenses
$3,106
Mortgage P&I
38%
$1,280
Property Taxes
3%
$113
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845