Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.98% first-year return on $76,485 initial cash invested.
5.98%
Cash On Cash
8.08%
Cap Rate
1.39
DSCR
$3,637
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,485
Downpayment
20%
$55,700
Closing costs
1%
$2,785
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,637
Total Expenses
$3,256
Mortgage P&I
37%
$1,350
Property Taxes
2%
$63
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$909