Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.03% first-year return on $72,096 initial cash invested.
5.03%
Cash On Cash
7.95%
Cap Rate
1.34
DSCR
$3,360
Rent
$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,096
Downpayment
20%
$51,520
Closing costs
1%
$2,576
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,360
Total Expenses
$3,058
Mortgage P&I
38%
$1,270
Property Taxes
2%
$80
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840