Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.63% first-year return on $76,590 initial cash invested.
0.63%
Cash On Cash
6.51%
Cap Rate
1.12
DSCR
$2,936
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,590
Downpayment
20%
$55,800
Closing costs
1%
$2,790
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,896
Mortgage P&I
46%
$1,357
Property Taxes
1%
$29
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$734