Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.95% first-year return on $72,201 initial cash invested.
5.95%
Cash On Cash
8.25%
Cap Rate
1.41
DSCR
$3,844
Rent
$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,201
Downpayment
20%
$51,620
Closing costs
1%
$2,581
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,844
Total Expenses
$3,486
Mortgage P&I
33%
$1,263
Property Taxes
7%
$263
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$961