Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.35% first-year return on $71,550 initial cash invested.
0.35%
Cash On Cash
6.68%
Cap Rate
1.11
DSCR
$3,117
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,096
Mortgage P&I
41%
$1,274
Property Taxes
8%
$236
Home Insurance
3%
$89
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779