Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.71% first-year return on $76,380 initial cash invested.
1.71%
Cash On Cash
6.87%
Cap Rate
1.19
DSCR
$3,753
Rent
$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,380
Downpayment
20%
$55,600
Closing costs
1%
$2,780
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$3,644
Mortgage P&I
36%
$1,333
Property Taxes
11%
$412
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938