Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.9% first-year return on $72,915 initial cash invested.
4.9%
Cash On Cash
7.81%
Cap Rate
1.34
DSCR
$3,430
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,915
Downpayment
20%
$52,300
Closing costs
1%
$2,615
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$3,132
Mortgage P&I
37%
$1,268
Property Taxes
4%
$125
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$858