Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.78% first-year return on $78,501 initial cash invested.
0.78%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,229
Rent
$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,501
Downpayment
20%
$57,620
Closing costs
1%
$2,881
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$3,178
Mortgage P&I
44%
$1,407
Property Taxes
4%
$120
Home Insurance
3%
$102
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807