Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.56% first-year return on $77,115 initial cash invested.
8.56%
Cash On Cash
8.87%
Cap Rate
1.53
DSCR
$4,186
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$3,636
Mortgage P&I
33%
$1,363
Property Taxes
3%
$107
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046