Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 1.69% first-year return on $73,230 initial cash invested.
1.69%
Cash On Cash
7.02%
Cap Rate
1.19
DSCR
$3,484
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,230
Downpayment
20%
$52,600
Closing costs
1%
$2,630
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,484
Total Expenses
$3,381
Mortgage P&I
37%
$1,297
Property Taxes
9%
$308
Home Insurance
3%
$94
HOA
0%
$10
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871