Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.08% first-year return on $76,044 initial cash invested.
2.08%
Cash On Cash
7.17%
Cap Rate
1.2
DSCR
$3,563
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,044
Downpayment
20%
$55,280
Closing costs
1%
$2,764
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$3,431
Mortgage P&I
39%
$1,376
Property Taxes
7%
$244
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891