Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.42% first-year return on $79,950 initial cash invested.
3.42%
Cash On Cash
7.57%
Cap Rate
1.27
DSCR
$4,145
Rent
$228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,145
Total Expenses
$3,917
Mortgage P&I
35%
$1,467
Property Taxes
7%
$290
Home Insurance
2%
$103
HOA
2%
$67
Property Management
15%
$622
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,036