Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.12% first-year return on $74,616 initial cash invested.
2.12%
Cash On Cash
7.18%
Cap Rate
1.21
DSCR
$3,596
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,616
Downpayment
20%
$53,920
Closing costs
1%
$2,696
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,596
Total Expenses
$3,464
Mortgage P&I
37%
$1,337
Property Taxes
9%
$307
Home Insurance
3%
$94
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899