Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.31% first-year return on $72,369 initial cash invested.
8.31%
Cash On Cash
8.83%
Cap Rate
1.53
DSCR
$3,954
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,369
Downpayment
20%
$51,780
Closing costs
1%
$2,589
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,954
Total Expenses
$3,453
Mortgage P&I
32%
$1,246
Property Taxes
6%
$219
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988