Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.13% first-year return on $75,750 initial cash invested.
5.13%
Cash On Cash
8.13%
Cap Rate
1.34
DSCR
$3,620
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,296
Mortgage P&I
39%
$1,395
Property Taxes
2%
$67
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905