Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.81% first-year return on $81,000 initial cash invested.
3.81%
Cash On Cash
7.39%
Cap Rate
1.28
DSCR
$3,683
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,683
Total Expenses
$3,426
Mortgage P&I
39%
$1,444
Property Taxes
3%
$110
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921