Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.64% first-year return on $80,538 initial cash invested.
2.64%
Cash On Cash
7.21%
Cap Rate
1.22
DSCR
$3,787
Rent
$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,538
Downpayment
20%
$59,560
Closing costs
1%
$2,978
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,787
Total Expenses
$3,610
Mortgage P&I
39%
$1,462
Property Taxes
6%
$226
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$947