Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.84% first-year return on $78,600 initial cash invested.
6.84%
Cash On Cash
8.85%
Cap Rate
1.46
DSCR
$3,920
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,600
Downpayment
20%
$52,000
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
9%
$24,000
Cashflow
Total Income
$3,920
Total Expenses
$3,472
Mortgage P&I
33%
$1,312
Property Taxes
5%
$187
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980