Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.95% first-year return on $76,653 initial cash invested.
0.95%
Cash On Cash
6.66%
Cap Rate
1.14
DSCR
$3,372
Rent
$61
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,653
Downpayment
20%
$55,860
Closing costs
1%
$2,793
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$3,311
Mortgage P&I
40%
$1,354
Property Taxes
7%
$238
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843