Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.01% first-year return on $74,301 initial cash invested.
6.01%
Cash On Cash
8.48%
Cap Rate
1.39
DSCR
$4,106
Rent
$372
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,301
Downpayment
20%
$53,620
Closing costs
1%
$2,681
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$3,734
Mortgage P&I
33%
$1,359
Property Taxes
8%
$309
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026