Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.02% first-year return on $80,790 initial cash invested.
6.02%
Cash On Cash
8.11%
Cap Rate
1.41
DSCR
$4,638
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$4,233
Mortgage P&I
31%
$1,430
Property Taxes
10%
$484
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160