Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.43% first-year return on $74,679 initial cash invested.
1.43%
Cash On Cash
6.68%
Cap Rate
1.17
DSCR
$3,138
Rent
$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,679
Downpayment
20%
$53,980
Closing costs
1%
$2,699
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$3,049
Mortgage P&I
41%
$1,287
Property Taxes
5%
$161
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784