Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 8.78% first-year return on $73,272 initial cash invested.
8.78%
Cash On Cash
9.07%
Cap Rate
1.54
DSCR
$4,054
Rent
$536
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
$4,054
Total Expenses
$3,518
Mortgage P&I
32%
$1,291
Property Taxes
5%
$185
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014