Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.7% first-year return on $74,196 initial cash invested.
8.7%
Cash On Cash
9.15%
Cap Rate
1.53
DSCR
$4,246
Rent
$538
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,196
Downpayment
20%
$53,520
Closing costs
1%
$2,676
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,246
Total Expenses
$3,708
Mortgage P&I
31%
$1,333
Property Taxes
6%
$240
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062