Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.57% first-year return on $74,700 initial cash invested.
5.57%
Cash On Cash
8.44%
Cap Rate
1.39
DSCR
$4,694
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,700
Downpayment
20%
$54,000
Closing costs
1%
$2,700
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$4,347
Mortgage P&I
29%
$1,363
Property Taxes
13%
$596
Home Insurance
2%
$94
HOA
1%
$40
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174