Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.73% first-year return on $81,756 initial cash invested.
1.73%
Cash On Cash
6.87%
Cap Rate
1.19
DSCR
$3,970
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,756
Downpayment
20%
$60,720
Closing costs
1%
$3,036
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,970
Total Expenses
$3,852
Mortgage P&I
37%
$1,462
Property Taxes
9%
$344
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992