Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.36% first-year return on $81,000 initial cash invested.
3.36%
Cash On Cash
7.52%
Cap Rate
1.27
DSCR
$4,374
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,374
Total Expenses
$4,147
Mortgage P&I
34%
$1,479
Property Taxes
8%
$341
Home Insurance
3%
$110
HOA
3%
$117
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094