Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.07% first-year return on $80,055 initial cash invested.
6.07%
Cash On Cash
8.14%
Cap Rate
1.4
DSCR
$4,088
Rent
$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$296k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,055
Downpayment
20%
$59,100
Closing costs
1%
$2,955
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$3,683
Mortgage P&I
35%
$1,435
Property Taxes
4%
$182
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022