Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.02% first-year return on $73,146 initial cash invested.
8.02%
Cash On Cash
8.91%
Cap Rate
1.49
DSCR
$3,872
Rent
$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,146
Downpayment
20%
$52,520
Closing costs
1%
$2,626
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,872
Total Expenses
$3,383
Mortgage P&I
34%
$1,305
Property Taxes
3%
$131
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968