Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $75,750 initial cash invested.
2.17%
Cash On Cash
7.16%
Cap Rate
1.2
DSCR
$3,386
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,386
Total Expenses
$3,249
Mortgage P&I
40%
$1,368
Property Taxes
3%
$113
Home Insurance
3%
$96
HOA
1%
$48
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846