Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.45% first-year return on $77,997 initial cash invested.
0.45%
Cash On Cash
6.57%
Cap Rate
1.12
DSCR
$3,482
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$3,453
Mortgage P&I
40%
$1,396
Property Taxes
8%
$286
Home Insurance
3%
$101
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870