Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.12% first-year return on $80,433 initial cash invested.
4.12%
Cash On Cash
7.54%
Cap Rate
1.3
DSCR
$3,787
Rent
$276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,433
Downpayment
20%
$59,460
Closing costs
1%
$2,973
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,787
Total Expenses
$3,511
Mortgage P&I
38%
$1,441
Property Taxes
4%
$133
Home Insurance
3%
$107
HOA
0%
$13
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$947