Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.14% first-year return on $78,333 initial cash invested.
2.14%
Cash On Cash
7.04%
Cap Rate
1.21
DSCR
$3,806
Rent
$140
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,806
Total Expenses
$3,666
Mortgage P&I
37%
$1,394
Property Taxes
8%
$308
Home Insurance
3%
$102
HOA
1%
$35
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952