Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.43% first-year return on $71,550 initial cash invested.
1.43%
Cash On Cash
6.72%
Cap Rate
1.17
DSCR
$3,132
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,132
Total Expenses
$3,047
Mortgage P&I
39%
$1,218
Property Taxes
8%
$237
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$783