Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.22% first-year return on $78,585 initial cash invested.
1.22%
Cash On Cash
6.77%
Cap Rate
1.15
DSCR
$3,257
Rent
$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$289k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,585
Downpayment
20%
$57,700
Closing costs
1%
$2,885
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,257
Total Expenses
$3,177
Mortgage P&I
44%
$1,417
Property Taxes
3%
$95
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$814