Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.46% first-year return on $83,541 initial cash invested.
3.46%
Cash On Cash
7.41%
Cap Rate
1.25
DSCR
$3,762
Rent
$241
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,541
Downpayment
20%
$62,420
Closing costs
1%
$3,121
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$3,521
Mortgage P&I
41%
$1,535
Property Taxes
2%
$72
Home Insurance
3%
$110
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940