Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.29% first-year return on $76,863 initial cash invested.
7.29%
Cash On Cash
8.51%
Cap Rate
1.45
DSCR
$3,850
Rent
$467
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,863
Downpayment
20%
$56,060
Closing costs
1%
$2,803
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,850
Total Expenses
$3,383
Mortgage P&I
35%
$1,366
Property Taxes
2%
$69
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962