Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.21% first-year return on $74,280 initial cash invested.
8.21%
Cash On Cash
8.72%
Cap Rate
1.52
DSCR
$3,868
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$3,360
Mortgage P&I
33%
$1,285
Property Taxes
3%
$124
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967