Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 4.56% first-year return on $84,696 initial cash invested.
4.56%
Cash On Cash
7.74%
Cap Rate
1.32
DSCR
$4,444
Rent
$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,696
Downpayment
20%
$63,520
Closing costs
1%
$3,176
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,444
Total Expenses
$4,122
Mortgage P&I
35%
$1,549
Property Taxes
7%
$325
Home Insurance
3%
$114
HOA
0%
$0
Property Management
15%
$667
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,111