Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.22% first-year return on $74,574 initial cash invested.
3.22%
Cash On Cash
7.53%
Cap Rate
1.26
DSCR
$3,675
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,574
Downpayment
20%
$53,880
Closing costs
1%
$2,694
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,675
Total Expenses
$3,475
Mortgage P&I
37%
$1,343
Property Taxes
7%
$270
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919