Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.78% first-year return on $78,879 initial cash invested.
4.78%
Cash On Cash
7.83%
Cap Rate
1.34
DSCR
$4,118
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,118
Total Expenses
$3,804
Mortgage P&I
34%
$1,413
Property Taxes
8%
$311
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030