Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.95% first-year return on $75,120 initial cash invested.
3.95%
Cash On Cash
8.03%
Cap Rate
1.28
DSCR
$3,786
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,120
Downpayment
20%
$54,400
Closing costs
1%
$2,720
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,786
Total Expenses
$3,539
Mortgage P&I
38%
$1,422
Property Taxes
6%
$213
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946