Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.17% first-year return on $82,470 initial cash invested.
2.17%
Cash On Cash
6.99%
Cap Rate
1.19
DSCR
$3,522
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,470
Downpayment
20%
$61,400
Closing costs
1%
$3,070
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,522
Total Expenses
$3,373
Mortgage P&I
43%
$1,499
Property Taxes
1%
$27
Home Insurance
3%
$107
HOA
1%
$50
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880