Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.89% first-year return on $78,438 initial cash invested.
0.89%
Cash On Cash
6.63%
Cap Rate
1.13
DSCR
$3,151
Rent
$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$288k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,438
Downpayment
20%
$57,560
Closing costs
1%
$2,878
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,151
Total Expenses
$3,093
Mortgage P&I
45%
$1,406
Property Taxes
2%
$71
Home Insurance
3%
$103
HOA
0%
$0
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$788