Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.86% first-year return on $78,270 initial cash invested.
0.86%
Cash On Cash
6.78%
Cap Rate
1.13
DSCR
$3,338
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,338
Total Expenses
$3,282
Mortgage P&I
43%
$1,431
Property Taxes
4%
$122
Home Insurance
3%
$105
HOA
1%
$21
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$834