Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.97% first-year return on $68,679 initial cash invested.
3.97%
Cash On Cash
7.44%
Cap Rate
1.28
DSCR
$3,434
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
4%
$12,000
Cashflow
Total Income
$3,434
Total Expenses
$3,207
Mortgage P&I
38%
$1,310
Property Taxes
5%
$156
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$515
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858