Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.75% first-year return on $78,249 initial cash invested.
5.75%
Cash On Cash
8.32%
Cap Rate
1.37
DSCR
$4,123
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,249
Downpayment
20%
$57,380
Closing costs
1%
$2,869
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,123
Total Expenses
$3,748
Mortgage P&I
35%
$1,448
Property Taxes
5%
$188
Home Insurance
2%
$102
HOA
1%
$31
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031