Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.91% first-year return on $77,031 initial cash invested.
7.91%
Cash On Cash
8.62%
Cap Rate
1.51
DSCR
$4,250
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,031
Downpayment
20%
$56,220
Closing costs
1%
$2,811
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$3,742
Mortgage P&I
32%
$1,342
Property Taxes
6%
$259
Home Insurance
2%
$101
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062