Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.94% first-year return on $77,409 initial cash invested.
3.94%
Cash On Cash
7.55%
Cap Rate
1.3
DSCR
$3,942
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$283k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,409
Downpayment
20%
$56,580
Closing costs
1%
$2,829
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$3,688
Mortgage P&I
35%
$1,369
Property Taxes
7%
$289
Home Insurance
3%
$102
HOA
1%
$35
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986