Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.53% first-year return on $83,646 initial cash invested.
6.53%
Cash On Cash
8.39%
Cap Rate
1.42
DSCR
$4,746
Rent
$455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,646
Downpayment
20%
$62,520
Closing costs
1%
$3,126
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,746
Total Expenses
$4,291
Mortgage P&I
32%
$1,540
Property Taxes
8%
$373
Home Insurance
2%
$100
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186