Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 7.14% first-year return on $78,333 initial cash invested.
7.14%
Cash On Cash
8.51%
Cap Rate
1.46
DSCR
$4,441
Rent
$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,333
Downpayment
20%
$57,460
Closing costs
1%
$2,873
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,441
Total Expenses
$3,975
Mortgage P&I
31%
$1,393
Property Taxes
8%
$348
Home Insurance
2%
$102
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110