Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.4% first-year return on $83,667 initial cash invested.
6.4%
Cash On Cash
8.39%
Cap Rate
1.42
DSCR
$4,926
Rent
$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,667
Downpayment
20%
$62,540
Closing costs
1%
$3,127
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,926
Total Expenses
$4,480
Mortgage P&I
31%
$1,542
Property Taxes
10%
$470
Home Insurance
2%
$103
HOA
0%
$0
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232