Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.34% first-year return on $82,890 initial cash invested.
5.34%
Cash On Cash
7.96%
Cap Rate
1.35
DSCR
$3,948
Rent
$369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,890
Downpayment
20%
$61,800
Closing costs
1%
$3,090
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$3,579
Mortgage P&I
39%
$1,522
Property Taxes
1%
$54
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987