Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 5.68% first-year return on $73,524 initial cash invested.
5.68%
Cash On Cash
8.22%
Cap Rate
1.4
DSCR
$4,152
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$264k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,524
Downpayment
20%
$52,880
Closing costs
1%
$2,644
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,152
Total Expenses
$3,804
Mortgage P&I
31%
$1,297
Property Taxes
10%
$420
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038