Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 9.03% first-year return on $80,307 initial cash invested.
9.03%
Cash On Cash
9.06%
Cap Rate
1.54
DSCR
$4,495
Rent
$604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,307
Downpayment
20%
$59,340
Closing costs
1%
$2,967
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,495
Total Expenses
$3,891
Mortgage P&I
32%
$1,456
Property Taxes
4%
$169
Home Insurance
2%
$108
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124