Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.39% first-year return on $78,459 initial cash invested.
1.39%
Cash On Cash
6.64%
Cap Rate
1.16
DSCR
$3,199
Rent
$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,459
Downpayment
20%
$57,580
Closing costs
1%
$2,879
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$3,108
Mortgage P&I
43%
$1,373
Property Taxes
2%
$54
Home Insurance
3%
$105
HOA
1%
$40
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800