Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.36% first-year return on $77,703 initial cash invested.
2.36%
Cash On Cash
7.16%
Cap Rate
1.21
DSCR
$3,578
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$284k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,703
Downpayment
20%
$56,860
Closing costs
1%
$2,843
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$3,425
Mortgage P&I
39%
$1,400
Property Taxes
3%
$123
Home Insurance
3%
$102
HOA
2%
$83
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894