Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.76% first-year return on $72,705 initial cash invested.
0.76%
Cash On Cash
6.65%
Cap Rate
1.13
DSCR
$3,041
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$261k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,705
Downpayment
20%
$52,100
Closing costs
1%
$2,605
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,041
Total Expenses
$2,995
Mortgage P&I
42%
$1,276
Property Taxes
5%
$166
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760