Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.26% first-year return on $81,966 initial cash invested.
4.26%
Cash On Cash
7.66%
Cap Rate
1.31
DSCR
$4,226
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$305k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,966
Downpayment
20%
$60,920
Closing costs
1%
$3,046
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$3,935
Mortgage P&I
35%
$1,484
Property Taxes
7%
$315
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,056