Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.56% first-year return on $77,892 initial cash invested.
5.56%
Cash On Cash
8.04%
Cap Rate
1.38
DSCR
$4,188
Rent
$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$3,827
Mortgage P&I
33%
$1,382
Property Taxes
7%
$292
Home Insurance
2%
$103
HOA
1%
$39
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,047