Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.39% first-year return on $74,490 initial cash invested.
8.39%
Cash On Cash
9.01%
Cap Rate
1.52
DSCR
$4,164
Rent
$521
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$3,643
Mortgage P&I
32%
$1,332
Property Taxes
5%
$217
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041