Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.28% first-year return on $76,779 initial cash invested.
4.28%
Cash On Cash
7.81%
Cap Rate
1.31
DSCR
$3,909
Rent
$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,779
Downpayment
20%
$55,980
Closing costs
1%
$2,799
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$3,635
Mortgage P&I
36%
$1,392
Property Taxes
7%
$266
Home Insurance
3%
$98
HOA
0%
$4
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$977