Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.5% first-year return on $74,049 initial cash invested.
3.5%
Cash On Cash
7.5%
Cap Rate
1.28
DSCR
$3,644
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,049
Downpayment
20%
$53,380
Closing costs
1%
$2,669
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,644
Total Expenses
$3,428
Mortgage P&I
36%
$1,306
Property Taxes
8%
$278
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911