Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.25% first-year return on $74,175 initial cash invested.
4.25%
Cash On Cash
7.99%
Cap Rate
1.32
DSCR
$4,212
Rent
$263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,175
Downpayment
20%
$53,500
Closing costs
1%
$2,675
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,212
Total Expenses
$3,949
Mortgage P&I
32%
$1,350
Property Taxes
11%
$461
Home Insurance
2%
$100
HOA
0%
$17
Property Management
15%
$632
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,053