Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.23% first-year return on $73,209 initial cash invested.
5.23%
Cash On Cash
8.11%
Cap Rate
1.38
DSCR
$4,280
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,209
Downpayment
20%
$52,580
Closing costs
1%
$2,629
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,280
Total Expenses
$3,961
Mortgage P&I
30%
$1,287
Property Taxes
12%
$493
Home Insurance
2%
$94
HOA
1%
$33
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070