Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.51% first-year return on $78,879 initial cash invested.
2.51%
Cash On Cash
7.01%
Cap Rate
1.22
DSCR
$3,509
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,509
Total Expenses
$3,344
Mortgage P&I
40%
$1,388
Property Taxes
1%
$28
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877