Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.27% first-year return on $74,721 initial cash invested.
0.27%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$3,534
Rent
$17
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,534
Total Expenses
$3,517
Mortgage P&I
37%
$1,320
Property Taxes
12%
$407
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884