Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.38% first-year return on $73,377 initial cash invested.
4.38%
Cash On Cash
7.56%
Cap Rate
1.32
DSCR
$3,409
Rent
$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,377
Downpayment
20%
$52,740
Closing costs
1%
$2,637
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,409
Total Expenses
$3,141
Mortgage P&I
37%
$1,258
Property Taxes
5%
$154
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852