Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.44% first-year return on $76,716 initial cash invested.
0.44%
Cash On Cash
6.61%
Cap Rate
1.13
DSCR
$3,732
Rent
$28
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
$76,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$3,704
Mortgage P&I
37%
$1,364
Property Taxes
12%
$449
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933