Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.38% first-year return on $74,154 initial cash invested.
6.38%
Cash On Cash
8.42%
Cap Rate
1.41
DSCR
$3,842
Rent
$394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,154
Downpayment
20%
$53,480
Closing costs
1%
$2,674
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,448
Mortgage P&I
35%
$1,329
Property Taxes
5%
$181
Home Insurance
2%
$94
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960