Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 6.59% first-year return on $71,025 initial cash invested.
6.59%
Cash On Cash
8.95%
Cap Rate
1.41
DSCR
$3,938
Rent
$390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$253k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,025
Downpayment
20%
$50,500
Closing costs
1%
$2,525
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$3,548
Mortgage P&I
34%
$1,335
Property Taxes
6%
$234
Home Insurance
2%
$88
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984