Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.26% first-year return on $73,104 initial cash invested.
1.26%
Cash On Cash
6.73%
Cap Rate
1.16
DSCR
$3,252
Rent
$77
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,104
Downpayment
20%
$52,480
Closing costs
1%
$2,624
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$3,175
Mortgage P&I
39%
$1,264
Property Taxes
8%
$248
Home Insurance
3%
$93
HOA
0%
$9
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813