Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 2.42% first-year return on $81,189 initial cash invested.
2.42%
Cash On Cash
7.03%
Cap Rate
1.22
DSCR
$3,765
Rent
$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$301k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,189
Downpayment
20%
$60,180
Closing costs
1%
$3,009
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$3,601
Mortgage P&I
38%
$1,449
Property Taxes
6%
$239
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941