Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.19% first-year return on $77,829 initial cash invested.
2.19%
Cash On Cash
7.02%
Cap Rate
1.2
DSCR
$3,474
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$3,332
Mortgage P&I
40%
$1,385
Property Taxes
5%
$178
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868