Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.8% first-year return on $71,340 initial cash invested.
5.8%
Cash On Cash
8.13%
Cap Rate
1.39
DSCR
$3,555
Rent
$345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,340
Downpayment
20%
$50,800
Closing costs
1%
$2,540
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,555
Total Expenses
$3,210
Mortgage P&I
35%
$1,234
Property Taxes
5%
$181
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889