Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.01% first-year return on $82,596 initial cash invested.
6.01%
Cash On Cash
8.15%
Cap Rate
1.39
DSCR
$4,402
Rent
$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$308k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,596
Downpayment
20%
$61,520
Closing costs
1%
$3,076
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,402
Total Expenses
$3,988
Mortgage P&I
34%
$1,498
Property Taxes
6%
$258
Home Insurance
3%
$110
HOA
0%
$10
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100