Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.8% first-year return on $71,928 initial cash invested.
1.8%
Cash On Cash
7.09%
Cap Rate
1.19
DSCR
$3,253
Rent
$108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,928
Downpayment
20%
$51,360
Closing costs
1%
$2,568
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,253
Total Expenses
$3,145
Mortgage P&I
39%
$1,279
Property Taxes
6%
$189
Home Insurance
4%
$116
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813