Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.25% first-year return on $74,952 initial cash invested.
3.25%
Cash On Cash
7.39%
Cap Rate
1.27
DSCR
$3,789
Rent
$203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$271k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,952
Downpayment
20%
$54,240
Closing costs
1%
$2,712
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$3,586
Mortgage P&I
35%
$1,315
Property Taxes
9%
$354
Home Insurance
3%
$98
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947