Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.39% first-year return on $76,233 initial cash invested.
4.39%
Cash On Cash
7.74%
Cap Rate
1.32
DSCR
$3,812
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,233
Downpayment
20%
$55,460
Closing costs
1%
$2,773
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,812
Total Expenses
$3,533
Mortgage P&I
36%
$1,358
Property Taxes
6%
$216
Home Insurance
3%
$98
HOA
1%
$32
Property Management
15%
$572
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$953