Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.32% first-year return on $78,480 initial cash invested.
2.32%
Cash On Cash
7.08%
Cap Rate
1.21
DSCR
$3,582
Rent
$152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,480
Downpayment
20%
$57,600
Closing costs
1%
$2,880
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,582
Total Expenses
$3,430
Mortgage P&I
39%
$1,404
Property Taxes
6%
$206
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896