Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.87% first-year return on $76,275 initial cash invested.
5.87%
Cash On Cash
8.22%
Cap Rate
1.4
DSCR
$4,219
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,275
Downpayment
20%
$55,500
Closing costs
1%
$2,775
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,219
Total Expenses
$3,846
Mortgage P&I
32%
$1,360
Property Taxes
8%
$348
Home Insurance
3%
$112
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055