Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.08% first-year return on $77,199 initial cash invested.
5.08%
Cash On Cash
8.08%
Cap Rate
1.35
DSCR
$4,230
Rent
$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,199
Downpayment
20%
$56,380
Closing costs
1%
$2,819
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$3,903
Mortgage P&I
33%
$1,403
Property Taxes
9%
$370
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058