Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.47% first-year return on $77,514 initial cash invested.
3.47%
Cash On Cash
7.44%
Cap Rate
1.27
DSCR
$3,831
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,514
Downpayment
20%
$56,680
Closing costs
1%
$2,834
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,831
Total Expenses
$3,607
Mortgage P&I
36%
$1,379
Property Taxes
8%
$289
Home Insurance
3%
$100
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958