Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.88% first-year return on $79,236 initial cash invested.
3.88%
Cash On Cash
7.47%
Cap Rate
1.29
DSCR
$3,716
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$292k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,236
Downpayment
20%
$58,320
Closing costs
1%
$2,916
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,716
Total Expenses
$3,460
Mortgage P&I
38%
$1,409
Property Taxes
4%
$162
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929