Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.18% first-year return on $71,424 initial cash invested.
6.18%
Cash On Cash
8.28%
Cap Rate
1.43
DSCR
$3,904
Rent
$368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,424
Downpayment
20%
$50,880
Closing costs
1%
$2,544
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,904
Total Expenses
$3,536
Mortgage P&I
32%
$1,232
Property Taxes
9%
$339
Home Insurance
2%
$91
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976