Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.18% first-year return on $73,923 initial cash invested.
6.18%
Cash On Cash
8.3%
Cap Rate
1.42
DSCR
$4,026
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,923
Downpayment
20%
$53,260
Closing costs
1%
$2,663
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$3,645
Mortgage P&I
32%
$1,299
Property Taxes
8%
$322
Home Insurance
2%
$92
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006