Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.6% first-year return on $83,079 initial cash invested.
2.6%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$3,684
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,079
Downpayment
20%
$61,980
Closing costs
1%
$3,099
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,684
Total Expenses
$3,504
Mortgage P&I
41%
$1,523
Property Taxes
3%
$105
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$553
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921