Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.42% first-year return on $79,866 initial cash invested.
4.42%
Cash On Cash
7.58%
Cap Rate
1.31
DSCR
$3,598
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,866
Downpayment
20%
$58,920
Closing costs
1%
$2,946
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,598
Total Expenses
$3,304
Mortgage P&I
40%
$1,422
Property Taxes
1%
$40
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900