Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.66% first-year return on $74,343 initial cash invested.
3.66%
Cash On Cash
7.56%
Cap Rate
1.29
DSCR
$3,739
Rent
$227
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
$74,343
Downpayment
20%
$53,660
Closing costs
1%
$2,683
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,739
Total Expenses
$3,512
Mortgage P&I
35%
$1,313
Property Taxes
8%
$309
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$935