Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.5% first-year return on $79,677 initial cash invested.
4.5%
Cash On Cash
7.86%
Cap Rate
1.31
DSCR
$3,974
Rent
$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,677
Downpayment
20%
$58,740
Closing costs
1%
$2,937
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,974
Total Expenses
$3,675
Mortgage P&I
37%
$1,466
Property Taxes
5%
$180
Home Insurance
3%
$104
HOA
0%
$17
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994