Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.22% first-year return on $72,600 initial cash invested.
5.22%
Cash On Cash
7.92%
Cap Rate
1.35
DSCR
$3,287
Rent
$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,287
Total Expenses
$2,971
Mortgage P&I
39%
$1,268
Property Taxes
1%
$35
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822