Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.56% first-year return on $84,255 initial cash invested.
2.56%
Cash On Cash
7.29%
Cap Rate
1.23
DSCR
$4,533
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,533
Total Expenses
$4,353
Mortgage P&I
34%
$1,556
Property Taxes
11%
$510
Home Insurance
2%
$112
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133