Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.19% first-year return on $74,595 initial cash invested.
7.19%
Cash On Cash
8.69%
Cap Rate
1.45
DSCR
$3,996
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,595
Downpayment
20%
$53,900
Closing costs
1%
$2,695
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$3,549
Mortgage P&I
34%
$1,344
Property Taxes
5%
$193
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999