Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.52% first-year return on $72,558 initial cash invested.
4.52%
Cash On Cash
8.03%
Cap Rate
1.32
DSCR
$3,614
Rent
$273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,558
Downpayment
20%
$51,960
Closing costs
1%
$2,598
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$3,341
Mortgage P&I
37%
$1,321
Property Taxes
6%
$219
Home Insurance
2%
$65
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904