Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.73% first-year return on $74,280 initial cash invested.
0.73%
Cash On Cash
6.65%
Cap Rate
1.14
DSCR
$3,292
Rent
$45
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,280
Downpayment
20%
$53,600
Closing costs
1%
$2,680
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,292
Total Expenses
$3,247
Mortgage P&I
40%
$1,308
Property Taxes
7%
$223
Home Insurance
3%
$108
HOA
1%
$27
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$823