Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.99% first-year return on $73,020 initial cash invested.
1.99%
Cash On Cash
7.25%
Cap Rate
1.2
DSCR
$3,574
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$3,453
Mortgage P&I
37%
$1,320
Property Taxes
9%
$323
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894