Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.93% first-year return on $73,272 initial cash invested.
6.93%
Cash On Cash
8.52%
Cap Rate
1.45
DSCR
$3,839
Rent
$423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,272
Downpayment
20%
$52,640
Closing costs
1%
$2,632
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,839
Total Expenses
$3,416
Mortgage P&I
34%
$1,291
Property Taxes
5%
$185
Home Insurance
3%
$96
HOA
0%
$0
Property Management
15%
$576
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$960