Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.74% first-year return on $72,600 initial cash invested.
1.74%
Cash On Cash
7.12%
Cap Rate
1.2
DSCR
$3,765
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$3,660
Mortgage P&I
34%
$1,286
Property Taxes
13%
$472
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941