Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.63% first-year return on $72,936 initial cash invested.
1.63%
Cash On Cash
6.75%
Cap Rate
1.17
DSCR
$2,969
Rent
$99
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,936
Downpayment
20%
$52,320
Closing costs
1%
$2,616
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,969
Total Expenses
$2,870
Mortgage P&I
42%
$1,253
Property Taxes
3%
$99
Home Insurance
3%
$93
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742