Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.88% first-year return on $73,650 initial cash invested.
0.88%
Cash On Cash
6.67%
Cap Rate
1.15
DSCR
$3,330
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,650
Downpayment
20%
$53,000
Closing costs
1%
$2,650
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$3,276
Mortgage P&I
39%
$1,287
Property Taxes
9%
$298
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832