Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.42% first-year return on $83,457 initial cash invested.
3.42%
Cash On Cash
7.65%
Cap Rate
1.28
DSCR
$4,790
Rent
$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,457
Downpayment
20%
$62,340
Closing costs
1%
$3,117
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$4,552
Mortgage P&I
33%
$1,558
Property Taxes
12%
$587
Home Insurance
2%
$107
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198