Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.34% first-year return on $79,173 initial cash invested.
5.34%
Cash On Cash
8.27%
Cap Rate
1.34
DSCR
$3,854
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,173
Downpayment
20%
$58,260
Closing costs
1%
$2,913
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,854
Total Expenses
$3,502
Mortgage P&I
39%
$1,502
Property Taxes
2%
$62
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964