Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.32% first-year return on $77,493 initial cash invested.
1.32%
Cash On Cash
6.82%
Cap Rate
1.16
DSCR
$3,362
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,493
Downpayment
20%
$56,660
Closing costs
1%
$2,833
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,362
Total Expenses
$3,277
Mortgage P&I
41%
$1,390
Property Taxes
5%
$175
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$840