Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.99% first-year return on $81,525 initial cash invested.
3.99%
Cash On Cash
7.63%
Cap Rate
1.29
DSCR
$4,035
Rent
$271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$303k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,525
Downpayment
20%
$60,500
Closing costs
1%
$3,025
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$3,764
Mortgage P&I
37%
$1,491
Property Taxes
6%
$229
Home Insurance
3%
$108
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009