Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.29% first-year return on $85,467 initial cash invested.
6.29%
Cash On Cash
8.64%
Cap Rate
1.43
DSCR
$4,664
Rent
$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,467
Downpayment
20%
$58,540
Closing costs
1%
$2,927
Rehab
0%
$0
Furnishing
8%
$24,000
Cashflow
Total Income
$4,664
Total Expenses
$4,216
Mortgage P&I
32%
$1,472
Property Taxes
8%
$382
Home Insurance
3%
$122
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,166