Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.51% first-year return on $71,886 initial cash invested.
3.51%
Cash On Cash
7.67%
Cap Rate
1.27
DSCR
$3,464
Rent
$210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,886
Downpayment
20%
$51,320
Closing costs
1%
$2,566
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$3,254
Mortgage P&I
37%
$1,291
Property Taxes
6%
$208
Home Insurance
3%
$91
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866