Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.92% first-year return on $76,800 initial cash invested.
3.92%
Cash On Cash
7.76%
Cap Rate
1.28
DSCR
$3,614
Rent
$251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,363
Mortgage P&I
39%
$1,414
Property Taxes
3%
$115
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904