Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.2% first-year return on $75,246 initial cash invested.
8.2%
Cash On Cash
8.91%
Cap Rate
1.52
DSCR
$4,338
Rent
$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,246
Downpayment
20%
$54,520
Closing costs
1%
$2,726
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,338
Total Expenses
$3,824
Mortgage P&I
31%
$1,335
Property Taxes
7%
$285
Home Insurance
2%
$96
HOA
1%
$25
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,084